About EDGAR Online | Login
 
The following is an excerpt from a S-1 SEC Filing, filed by ATEL CAPITAL EQUIPMENT FUND XI, LLC on 11/8/2004.
Next Section Next Section Previous Section Previous Section
ATEL CAPITAL EQUIPMENT FUND XI, LLC - S-1 - 20041108 - MORE_INFORMATION

ADDITIONAL INFORMATION

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

GLOSSARY

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

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

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

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

"Affiliate" of a Person shall mean

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

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

79

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

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

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

"Asset Management Fee Limit" means the limit on fees calculated pursuant to
Section 8.3 of the Operating Agreement.

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

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

"ATEL" shall mean ATEL Financial Services, LLC, a California limited liability company.

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

"Capital Account" shall mean, with respect to any Member, such Member's Capital Account determined in accordance with Section 6.7 of the Operating Agreement.

"Carried Interest" shall mean the allocable share of Fund Distributions of Cash from Operations and Cash from Sales or Refinancing payable to the Manager, as a Member, pursuant to Sections 10.4 and 10.5 of the Agreement, for which cash consideration has neither been paid nor is to be paid.

"Cash from Operations" shall mean the excess of Gross Revenues (which excludes revenues from equipment sales or refinancing) over cash disbursements (including the Equipment Management Fee and amounts reinvested by the Fund in Equipment) without reduction for depreciation and amortization of intangibles such as organization and underwriting costs but after a reasonable allowance for cash for repairs, replacements, contingencies and anticipated obligations, as determined by the Manager.

"Cash from Reserve Account" shall mean that portion of the Net Proceeds not utilized in the acquisition of equipment, including cash maintained according to the provisions of Section 9.4 of the Operating Agreement.

"Cash from Sales or Refinancing" shall mean the net cash realized by the Fund from the sale, refinancing or other disposition of any equipment after payment of all expenses related to the transaction.

"Closing Date" shall mean such date designated by the Manager for the termination of the offering of Units, but not later than _____, 200_ (a date two years from the date of this Prospectus). Extension of the offering beyond one year from the date of the Prospectus shall be subject to the qualification of the offering for any such extension in those jurisdictions which may limit the offering period to one year. "Initial Closing Date" shall mean the date on which subscribers for Units, other than the initial Holder, are first admitted to the Fund as Holders. "Final Closing Date" shall mean the last date on which subscribers for Units are admitted to the Fund as Holders.

"Code" shall mean the Internal Revenue Code of 1986, as amended, or corresponding provisions of subsequent federal revenue laws.

"Distributions" shall mean any cash distributed to Holders and the Manager arising from their respective interests in the Fund.

80

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

"Equipment Management" shall mean personnel and services necessary to the leasing activities of the program, including but not limited to leasing and releasing of program equipment, arranging for necessary maintenance and repair of the equipment, collecting revenues, paying operating expenses, determining that the equipment is used in accordance with all operative contractual arrangements and providing clerical and bookkeeping services necessary to the operation of the program equipment.

"Front-End Fees" shall mean fees and expenses paid by any party for any services rendered during the Fund's organization and acquisition phase including Organization and Offering Expenses, Leasing Fees, Acquisition Fees, Acquisition Expenses, and any other similar fees, however designated. Notwithstanding the foregoing, Front-End Fees shall not include any Acquisition Fees or Acquisition Expenses paid by a manufacturer of Equipment to any of its employees unless such Persons are Affiliates of the Manager.

"Full Payout Lease" shall mean a lease under which the non-cancellable rental payments due during the initial term of the lease are at least sufficient to cover the purchase price of the Equipment leased.

"Fund" shall mean ATEL CAPITAL EQUIPMENT FUND XI, LLC, the California limited liability company created under the Operating Agreement.

"Fund Manager" or "Manager" shall mean ATEL Financial Services, LLC ("ATEL"), a California limited liability company, or any other Person or Persons which succeed it in such capacity. The Manager is referred to throughout the Prospectus as "ATEL" or the "Manager."

"Fund Minimum Gain" shall have the meaning set forth in Regulations Section 1.704-2(d)(1).

"Gross Proceeds" shall mean the aggregate total of the Original Invested Capital of the initial and all of the additional Holders.

"Gross Lease Revenues" shall mean all revenues attributable to the equipment other than from security deposits paid by lessees thereof. The term "Gross Revenues" shall not include revenues from the sale, refinancing or other disposition of equipment.

"High Payout Lease" shall mean a lease under which the noncancellable rental payments and other payment obligations of the lessee due through the initial term of the lease are equal to at least 90% of the original purchase price paid by the Fund for the equipment.

"Holders" shall mean owners of Units who are either Members or Assignees of Record, and reference to a "Holder" shall be to any one of them. The Manager shall not be considered to be a Holder except to the extent it also owns Units.

"IRA" shall mean an individual retirement account qualifying under Section 408 of the Code.

"Investment in Equipment" shall mean the amount of Gross Proceeds actually paid or allocated to the purchase of Equipment acquired by the Fund, any amount of Gross Proceeds reserved pursuant to Section 9.4 of the Operating Agreement up to a maximum of 3% of Gross Proceeds and other cash payments such as interest and taxes, but excluding Front-End Fees.

"Members" shall mean the initial Members and any other Persons who are admitted to the Fund as additional or substituted Members. Reference to a "Member" shall refer to any one of them.

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

81

"Net Lease Provisions" shall mean contractual arrangements under which the lessee assumes responsibility for, and bears the cost of, insurance, taxes, maintenance, repair and operation of the leased asset and where non-cancellable rental payments under the lease are absolutely net to the lessor, notwithstanding that some minor costs or responsibilities remain with the Fund as lessor or that the Fund retains the option to require and pay for a higher standard of care or greater level of maintenance or insurance than would be imposed on the lessee under the terms of the lease.

"Net Proceeds" shall mean the total Gross Proceeds less Organization and Offering Expenses.

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

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

"Organization and Offering Expenses" shall mean those expenses incurred in connection with preparing the Fund for registration and subsequently offering and distributing Units to the public, including selling commissions and all advertising expenses except advertising expenses related to the leasing of equipment.

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

"Operating Agreement" or "Agreement" shall mean the Limited Liability Company Operating Agreement of ATEL CAPITAL EQUIPMENT FUND XI, LLC, as it may be amended from time to time.

"Person" shall mean any natural person, partnership, corporation, association or other legal entity.

"Prospectus" shall mean the final prospectus filed in connection with the registration of the Units with the Securities and Exchange Commission on Form S-1, as amended, together with any supplement thereto which may be subsequently filed with such Commission.

"Purchase Price of Equipment" shall mean the price paid upon the purchase or sale of a particular item of equipment including all liens and mortgages on the equipment, but excluding points and prepaid interest.

"Qualified Plan" shall mean employee trusts (or employer individual retirement accounts), Keogh Plans and corporate retirement plans qualifying under Section 401(a) of the Code.

"Regulations" or "Treasury Regulations" shall mean the income tax regulations promulgated under the Code, as such regulations may be amended from time to time (including corresponding provisions of succeeding regulations).

"Reinvestment Period" shall mean the period commencing with the Initial Closing Date and ending six calendar years after the Final Closing Date occurs.

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

"Resident Alien" shall mean a resident alien as defined within the Federal Aviation Act of 1958, as amended from time to time, or any successor statute, or any regulations adopted pursuant to such Act or any successor statute.

"Roll-Up" shall mean a transaction involving the acquisition, merger, conversion or consolidation, either directly or indirectly, of the Fund and the issuance of securities of a Roll-Up Entity. Such term does not include:

82

(a) any transaction if the securities of the Fund have been for at least twelve months traded through the National Association of Securities Dealers, Inc. Automated Quotation National Market System; or

(b) a transaction involving the conversion to corporate, trust or association form of only the Fund, if, as a consequence of the transaction, there will be no significant adverse change in any of the following

(i) the Members' voting rights;

(ii) the term of existence of the Fund;

(iii) the terms of compensation of the Manager and its Affiliates; or

(iv) the Fund's investment objectives.

"Service" shall mean the United States Internal Revenue Service or its successor.

"Substantially All of the Assets" shall mean, unless the context otherwise dictates, equipment representing 66 2/3% or more of the net book value of all equipment as of the end of the most recently completed fiscal quarter.

"Unit" shall mean the interest in the Fund representing Original Invested Capital in the amount of $10 and shall entitle the Holder thereof to the rights herein provided.

"United States Citizen" shall mean a "citizen of the United States" as defined within the Federal Aviation Act of 1958, as amended from time to time, or any successor statute, or any regulations adopted pursuant to such Act or any successor statute.

83

FINANCIAL STATEMENTS

Set forth below are the following financial statements:

ATEL Capital Equipment Fund XI, LLC

Report of Ernst & Young LLP, Independent Auditors . . . . . . . . . . . . .F - 2

Balance Sheet, October 15, 2004 . . . . . . . . . . . . . . . . . . . . . .F - 3

Statement of Changes in Members' Capital for the period from
   June 25, 2004 (inception) to October 15, 2004 . . . . . . . . . . . . . F - 3

Statement of Cash Flows for the period from June 25,
   2004 (inception) to October 15, 2004 . . . . . . . . . . . . . . . . .  F - 3

Notes to Financial Statements  . . . . . . . . . . . . . . . . . . . . . . F - 4

ATEL Financial Services, LLC

Report of Ernst & Young LLP, Independent Auditors . . . . . . . . . . . . .F - 5

Consolidated Balance Sheet, July 31, 2004 . . . . . . . . . . . . . . . . .F.-.6

Notes to Consolidated Financial Statements . . . . . . . . . . . . . . . . F - 7

F - 1

REPORT OF ERNST & YOUNG LLP, INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Members
ATEL Capital Equipment Fund XI, LLC

We have audited the accompanying balance sheet of ATEL Capital Equipment Fund XI, LLC (a development stage enterprise) (the Fund) as of October 15, 2004, and the related statements of changes in members' capital and cash flows for the period from June 25, 2004 (inception) through October 15, 2004. These financial statements are the responsibility of the Fund's management. Our responsibility is to express an opinion on these financial statements based on our audit.

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

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of ATEL Capital Equipment Fund XI, LLC (a development stage enterprise) at October 15, 2004, and its cash flows for the period from June 25, 2004 (inception) through October 15, 2004, in conformity with U. S. generally accepted accounting principles.

                                                          /s/ ERNST & YOUNG LLP

October 22, 2004
San Francisco, California

F - 2

ATEL CAPITAL EQUIPMENT FUND XI, LLC
(A Development Stage Enterprise)

BALANCE SHEET

OCTOBER 15, 2004

ASSETS

Cash $600

MEMBERS' CAPITAL

Members' capital:
     Managing Member                                                   $100
     Initial Member                                                     500
                                                                     -------
Total members' capital                                                 $600
                                                                     =======

STATEMENT OF CHANGES IN MEMBERS' CAPITAL

FOR THE PERIOD FROM JUNE 25, 2004 (INCEPTION)
THROUGH OCTOBER 15, 2004

                                                     Initial Member                         Managing
                                                         Units             Amount            Member             Total

Members' Capital as of June 25, 2004
   (inception)                                                     -               $ -                $ -               $ -

Capital contributions                                             50               500                100               600
                                                    ----------------- ----------------- ------------------ -----------------

Members' capital as of October 25, 2004                           50              $500               $100              $600
                                                    ================= ================= ================== =================

STATEMENT OF CASH FLOWS

FOR THE PERIOD FROM JUNE 25, 2004 (INCEPTION)
THROUGH OCTOBER 15, 2004

Financing activities:
Capital contributions received                                           $600
                                                                       -------
Net increase in cash                                                      600
Cash at inception                                                           -
                                                                       -------
Cash at end of period                                                    $600
                                                                       =======

See accompanying notes.

F - 3

ATEL CAPITAL EQUIPMENT FUND XI, LLC
(A Development Stage Enterprise)

NOTES TO FINANCIAL STATEMENTS

OCTOBER 15, 2004

1. Organization and Limited Liability Company matters:

ATEL Capital Equipment Fund XI, LLC (a development stage enterprise) (the "Fund") was formed under the laws of the state of California on June 25, 2004 for the purpose of acquiring equipment to engage in equipment leasing and sales activities. The Fund shall continue until December 31, 2025. Contributions in the amount of $600 were received as of October 15, 2004, $100 of which represented the Managing Member's (ATEL Financial Services, LLC's) continuing interest, and $500 of which represented the Initial Member's capital investment. As a limited liability company, the liability of any individual member for the obligations of the Fund is limited to the extent of capital contributions to the Fund by the individual member.

As of October 15, 2004, the Fund had not commenced operations other than those relating to organizational matters. The Fund, or the Managing Member on behalf of the Fund, will incur costs in connection with the organization, registration and issuance of the Limited Liability Company Units (Units). The amount of such costs to be borne by the Fund is limited by certain provisions of the ATEL Capital Equipment Fund XI, LLC limited liability company operating agreement dated October 24, 2004 (the "Operating Agreement").

Cash:

Cash is maintained in a standard non-interest bearing checking account.

Use of estimates:

The preparation of the financial statements in conformity with accounting principles generally accepted in the United States 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 consolidated balance sheet. Actual results could differ from those estimates. The significant estimates were made in relation to the useful lives of property and equipment and leasehold improvements and goodwill impairment.

2. Income taxes:

The Fund does not provide for income taxes since all income and losses are the liability of the individual members and are allocated to the members for inclusion in their individual tax returns.

3. Members' capital:

As of October 31, 2004, 50 Units ($500) were issued and outstanding. The Fund is authorized to issue up to 15,000,000 additional Units.

The Fund Net Income, Net Losses, and Distributions are to be allocated 92.5% to the Members and 7.5% to the Managing Member.

4. Commitments and management:

The terms of the Operating Agreement provide that the Managing Member and/or affiliates are entitled to receive certain fees, in addition to the allocations described above, which are more fully described in Section 8 of the Operating Agreement. The additional fees to management include fees for equipment management and resale.

F - 4

REPORT OF ERNST & YOUNG LLP, INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Board of Directors and Members
ATEL Financial Services LLC

We have audited the accompanying consolidated balance sheet of ATEL Financial Services LLC (the "Company") and subsidiary as of July 31, 2004. This balance sheet is the responsibility of the Company's management. Our responsibility is to express an opinion on this balance sheet based on our audit.

We conducted our audit in accordance with auditing standards generally accepted in the United States. 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 consolidated balance sheet referred to above presents fairly, in all material respects, the consolidated financial position of ATEL Financial Services LLC at July 31, 2004, in conformity with accounting principles generally accepted in the United States.

                                                       /s/ ERNST & YOUNG LLP
October 15, 2004
San Francisco, California

F - 5

ATEL FINANCIAL SERVICES LLC AND SUBSIDIARY

CONSOLIDATED BALANCE SHEET

JULY 31, 2004

ASSETS

Cash and cash equivalents                                              $ 1,856,352
Amounts due from affiliated programs                                     6,156,692
Property and equipment, net of accumulated depreciation of $425,558        908,998
Leasehold improvements, net of accumulated amortization of $172,794      1,179,005
Goodwill, net of accumulated amortization of $879,520                   23,286,883
Other assets                                                               150,284
                                                                     --------------
     Total Assets                                                     $ 33,538,214
                                                                     ==============


                         LIABILITIES AND MEMBERS' EQUITY


Liabilities:
Term loan                                                              $ 2,809,091
Subordinated convertible promissory note, due to related party           1,000,000
Other long-term debt                                                       850,000
Amounts due to affiliated companies                                     18,196,405
Accounts payable and accrued liabilities                                 1,463,442
Derivative - interest rate swap                                            150,177
                                                                     --------------
     Total liabilities                                                  24,469,115

Members' equity:
Accumulated other comprehensive income                                     (60,670)
Members' equity                                                          9,129,769
                                                                     --------------
     Total Members' equity                                               9,069,099
                                                                     --------------

     Total liabilities and Members' equity                            $ 33,538,214
                                                                     ==============

See accompanying notes.

F - 6

ATEL FINANCIAL SERVICES LLC AND SUBSIDIARY

NOTES TO CONSOLIDATED BALANCE SHEET

JULY 31, 2004

1. Organization and summary of significant accounting policies:

Organization and principles of consolidation:

The consolidated balance sheet includes the accounts of ATEL Financial Services LLC ("ATEL") and its wholly owned subsidiary, ATEL Securities Corporation ("ASC"). ATEL is an indirect wholly owned subsidiary of ATEL Capital Group ("ACG") and the financial position of ATEL would be significantly different if ATEL was autonomous.

ATEL is a California limited liability company that was formed in March 2001 to carry on the business activities that had been previously performed through that date by ATEL Financial Corporation ("AFC"), an affiliated wholly owned subsidiary of ACG. Accordingly, all the assets and liabilities of AFC were contributed by the parent, ACG, into ATEL at book value in exchange for an indirect wholly owned interest in ATEL's members' equity. The assets and liabilities contributed by ACG into ATEL included deferred tax assets and liabilities of AFC. Pursuant to Statement of Financial Accounting Standards (SFAS) No. 109, Accounting for Income Taxes these deferred tax assets and liabilities of ATEL were then transferred to ACG to reflect ATEL's non-taxable status as a limited liability company.

In April 2001, ATEL acquired a 71% interest in ACG (734.938 shares of common stock) from the then controlling shareholder of ACG. In exchange for the common stock of ACG, ATEL paid $18,020,000 in cash with the balance of the consideration consisting primarily of lease receivables transferred to the seller. ATEL financed a portion of the purchase price utilizing a term loan and a convertible note (discussed in Note 4). This transaction has been accounted for as a change in control leveraged buyout transaction utilizing the purchase method of accounting. All of the purchase price was allocated to goodwill. ATEL recorded goodwill of $24,166,403 related to this transaction and amortized $879,520 of this amount through July 31, 2001, at which time amortization ceased as a result of the adoption of SFAS No 142 "Goodwill and Other Intangible Assets".

On April 16, 2004, ATEL entered into a stock redemption agreement with the former controlling shareholder of ACG to acquire the remaining five percent interest in the Company. A cash consideration of $610,000 was paid for the transaction. After the transaction ATEL immediately retired such shares. This transaction was accounted for under the treasury stock method.

ATEL organizes and sponsors limited partnerships and limited liability companies (the "affiliated programs" or the "programs") engaged in equipment leasing and sales activities. It also acts as the corporate general partner or managing member in these affiliated programs. Through these programs, ACG derives various fees and also receives reimbursements for expenses incurred on behalf of these entities, of which certain fees and expense reimbursements are allocated to ATEL, with the balance allocated to various other affiliates. The basis for determination of the types and amounts of these fees and reimbursements are provided in agreements with the various programs.

F - 7

ATEL FINANCIAL SERVICES LLC AND SUBSIDIARY

NOTES TO CONSOLIDATED BALANCE SHEET

JULY 31, 2004

1. Organization and summary of significant accounting policies (continued):

A portion of the fees mentioned above are subordinated to the limited partners' and other members' full recovery of their initial invested capital contributions plus a specified return on their investments. No earnings or equity interests from such subordinated interests have been recognized through July 31, 2004.

ATEL will continue in full force and effect until such time as the member elects to dissolve ATEL or ATEL is otherwise dissolved. As a limited liability company, the liability of any individual member for the obligations of ATEL is limited to the extent of capital contributions to the company by the individual member.

Cash and cash equivalents:

Cash and cash equivalents include cash in banks and cash equivalent  investments
with original maturities of ninety days or less.

Property and equipment:

Property and equipment is stated at cost.  Depreciation is calculated  using the

straight-line method over the estimated useful lives of the respective assets, which range from three to seven years.

Leasehold improvements:

Leasehold improvements are stated at cost. Amortization is calculated using the straight-line method over the lives of the related leases or estimated lives, whichever is shorter.

Fair value of financial instruments:

ATEL considers amounts presented for financial instruments on the consolidated balance sheet to approximate fair value.

Credit risk:

Financial instruments that potentially subject ATEL to concentrations of credit risk include cash and cash equivalents. ATEL places its cash deposits and temporary cash investments with creditworthy, high quality financial institutions. The concentration of such deposits and temporary cash investments is not deemed to create a significant risk to ATEL.

Use of estimates:

The preparation of the consolidated balance sheet in conformity with accounting principles generally accepted in the United States 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 consolidated balance sheet. Actual results could differ from those estimates. The significant estimates were made in relation to the useful lives of property and equipment and leasehold improvements and goodwill impairment.

F - 8

ATEL FINANCIAL SERVICES LLC AND SUBSIDIARY

NOTES TO CONSOLIDATED BALANCE SHEET

JULY 31, 2004

1. Organization and summary of significant accounting policies (continued):

Investments in affiliated programs:

ATEL accounts for its interest as a corporate general partner (or as the managing member) in the affiliated programs at cost, or under the equity method of accounting, based on the terms of the individual affiliated partnership or operating agreements.

Investments in affiliated programs accounted for at cost do not provide for general partner distributions in the partnership agreements. Certain investments in affiliated programs accounted for at cost do not require ATEL to make additional capital contributions, and, hence, ATEL records all distributions received from these programs as income based on the cost method of accounting.

The partnership/operating agreements for investments in affiliated programs accounted for under the equity method of accounting provide for general partner (or managing member) distributions, subject to limitations in the respective partnership agreements (or operating agreement). Upon dissolution of these programs, if the general partner (or managing member) has a deficiency in its capital account at the program level, a special allocation of income may be made to the general partner from the limited partners in an amount sufficient to bring the capital accounts to zero, based on the provisions of the partnership agreement (or operating agreement).

If the general partner (or managing member) has a positive capital account balance at the program level upon the dissolution of the program, a special allocation of income is made from the general partner (or managing member) to the limited partners in an amount sufficient to bring the capital accounts to zero, based on the terms of the partnership agreements (or operating agreements).

Income taxes:

ATEL does not provide for income taxes since all income and losses are allocated to the members for inclusion in their respective tax returns.

Amounts due to affiliated companies:

Amounts due to affiliated companies represent net amounts advanced to or received from affiliated companies for operations on behalf of ACG and its subsidiaries.

F - 9

ATEL FINANCIAL SERVICES LLC AND SUBSIDIARY

NOTES TO CONSOLIDATED BALANCE SHEET

JULY 31, 2004

1. Organization and summary of significant accounting policies (continued):

Derivative financial instruments:

Statement of Financial Accounting Standards ("SFAS") No. 133, Accounting for Derivative Instruments and Hedging Activities as amended ("SFAS 133") established new accounting and reporting standards for derivative instruments. SFAS No. 133, as amended, requires ATEL to recognize all derivatives as either assets or liabilities on the balance sheet and measure those instruments at fair value. It further provides criteria for derivative instruments to be designated as fair value, cash flow, or foreign currency hedges, and establishes accounting standards for reporting changes in the fair value of the derivative instruments. In accordance with SFAS No. 133, ATEL records derivative hedging instruments at fair value on the balance sheet and recognizes the offsetting gains or losses as adjustments to be reported in net income or other comprehensive income, as appropriate.

ATEL utilizes a cash flow hedge comprised of an interest rate swap. The interest rate swap is linked to and adjusts effectively the interest rate sensitivity of specific long-term debt. The effective portion of the change in fair value of the hedging derivative is recorded as the only item in Accumulated Other Comprehensive Income (AOCI) and the ineffective portion (if any) directly in earnings. Amounts in AOCI are reclassified into earnings in a manner consistent with the earnings pattern of the underlying hedged item (generally reflected in interest expense). If a hedged item is dedesignated prior to maturity, previous adjustments to AOCI are recognized in earnings to match the earnings recognition pattern of the hedged item (e.g., level yield amortization if hedging interest bearing instruments). Interest income or expense on the hedging derivative used to manage interest rate exposure is recorded on an accrual basis, as an adjustment to the yield of the hedged item over the periods covered by the contract.

Credit exposure from derivative financial instruments arises from the risk of a counterparty default on the derivative contract. The amount of the loss created by the default is the replacement cost or current positive fair value of the defaulted contract.

2. Goodwill:

Goodwill of $24,166,403 was recorded in connection with the leveraged buyout of the principal shareholder of ACG in April 2001 (see Note 1). At July 31, 2004, accumulated amortization of goodwill was $879,520. In accordance with SFAS No. 142, Goodwill and Other Intangible Assets, no amortization of goodwill was recorded during the period ended July 31, 2004. On an annual basis, management reviews goodwill and other amortizable assets and evaluates events or changes in circumstances that may indicate impairment in the carrying amount of such assets. In such instances, impairment, if any, is measured on a discounted future cash flow basis. As a result of management's review, no impairment of goodwill existed during the period ended July 31, 2004.

F - 10

ATEL FINANCIAL SERVICES LLC AND SUBSIDIARY

NOTES TO CONSOLIDATED BALANCE SHEET

JULY 31, 2004

3. Property, equipment and leasehold improvements, net:

The following is a summary by category of the depreciable assets at July 31, 2004:

Category
Leasehold improvements                             $ 1,351,799
   Accumulated amortization                           (172,794)
                                                 --------------
Leasehold improvements, net                                      $ 1,179,005
                                                                =============

Other equipment                                        417,660
Furniture and fixture                                  790,368
Computer equipment                                     126,528
   Accumulated depreciation                           (425,558)
                                                 --------------
Furniture, fixture and equipment, net                              $ 908,998
                                                                =============


4.  Long-term debt:

Term loan

ATEL assumed two separate  notes in association  with the leveraged  buyout (see
Note 1).  The first is a  $12,000,000  term loan  with a  financial  institution

maturing in October 2006, the balance of which was $2,809,091 as of July 31, 2004. The effective fixed interest rate on this note is 7.88%. Principal and interest are to be paid quarterly over twenty-two consecutive quarters. A financial covenant exists whereby an amount equal to 40% of excess cash flow, as defined, is payable within 10 days after the due date of the year-end financial statements and is applied as a reduction of principal. Excess cash flow is defined as the consolidated net profit of ACG and its consolidated subsidiaries less certain distributions. ATEL was in compliance with this financial covenant as of July 31, 2004.

ATEL has entered into an interest rate swap with a financial institution to manage the interest rate exposure associated with the variable rate term loan by effectively converting the variable rate to a fixed rate. During the term of the interest rate swap ATEL receives or pays interest on a notional principal (generally equal to the outstanding principal of the term note) based on the difference between the nominal payment rate of 5.380% and the variable receive rate indexed to a three month libor of 2.25% in July 2004. No actual borrowing or lending is involved. The termination of the swap coincides with the maturity of the debt, which is October 2, 2006. As a result of the excess cash flow principal payment made as of July 31, 2004, the notional amount of the swap of $5,454,545 exceeded the principal amount of the hedged debt of $2,809,091 by $2,645,454 as of July 31, 2004. During the year, AOCI decreased by approximately $266,000 of which approximately $250,000 was related to the decrease in the fair value of the interest rate swap and approximately $16,000 was related to the reclassification of AOCI to earnings due to hedge ineffectiveness.

Future minimum payments on long-term debt are as follows at July 31, 2004:

                         Principal     Interest      Total
Year ending July 31,     Payments      Payments     Payments
                2005    $ 2,181,818   $ 138,437   $ 2,320,255
                2006        627,273      13,969       641,242
                       ------------- ----------- -------------
                        $ 2,809,091   $ 152,406   $ 2,961,497
                       ============= =========== =============

F - 11

ATEL FINANCIAL SERVICES LLC AND SUBSIDIARY

NOTES TO CONSOLIDATED BALANCE SHEET

JULY 31, 2004

4. Long-term debt (continued):

Subordinated convertible promissory note

The second note assumed in association with the leveraged buyout is a subordinated convertible promissory note (subordinate to the $12,000,000 term loan) for $4,000,000 from a related party. Interest is accrued at a rate of 8% per annum paid quarterly, with an additional interest of the greater of 2% of the principal amount payable at year-end or 15% of excess cashflows as defined. In July 2004, a principal paydown of $3,000,000 was made. All outstanding principal and interest is due on December 31, 2006. Upon maturity of the term loan, the holder will have the option for a period of thirty days, to convert the outstanding principal amount of this note into 53.1538 shares of either Series A preferred stock of ACG or, if ATEL elects prior to the maturity date of the term loan to be treated as common stock of ACG. In addition, thirty-one days after the repayment date of the term loan, ATEL has the option for a period of thirty days, to convert the principal amount of this note into the conversion shares.

Future minimum payments on the convertible subordinated promissory note are as follows at July 31, 2004:

                          Principal     Interest       Total
Year ending July 31,      Payments      Payments     Payments
                2005     $         -   $ 137,500   $   137,500
                2006               -     100,000       100,000
                2007       1,000,000      41,667     1,041,667
                       -------------- ----------- -------------
                         $ 1,000,000   $ 279,167   $ 1,279,167
                       ============== =========== =============

5. Line of credit:

ATEL participates with ACG, certain other subsidiaries of ACG, and with certain affiliated programs in a $67,190,909 revolving credit agreement with a group of financial institutions which expires June 28, 2005. The agreement includes an acquisition facility, a lease warehouse facility and a venture lease facility, which are used to provide bridge financing for assets on leases. Draws on the acquisition facility by any individual borrower are secured only by that borrower's assets, including equipment and related leases. Borrowings on the warehouse facility are recourse jointly to certain of the affiliated programs, ACG and ATEL. As of July 31, 2004, no draws were outstanding on the warehouse facility. Borrowings available on the warehouse facility at July 31, 2004 total $48,890,909. Also included in this line of credit facility is $1,000,000 available for operations and working capital. There were no draws under this facility during the year ended July 31, 2004.

These facilities, when used, are collateralized by (i) leases and equipment owned by the specific borrower and financed by the lines and (ii) all other assets owned by the specific borrower except equipment, lease receipts and residual values specifically pledged to other equipment funding sources. ATEL's borrowings under the facility are guaranteed by ACG and/or its shareholders.

The credit agreement includes certain financial covenants applicable to each borrower. ATEL and ACG were in compliance with such covenants as of July 31, 2004.

F - 12

ATEL FINANCIAL SERVICES LLC AND SUBSIDIARY

NOTES TO CONSOLIDATED BALANCE SHEET

JULY 31, 2004

6.  Other long-term debt:

ATEL entered into a loan and security  agreement with a lender on July 30, 2003.
Under the loan and  security  agreement  ATEL may  borrow up to  $1,000,000  for

equipment purchases, which was borrowed in September 2004. The loan will be paid in 60 equal monthly installments of principal and interest payments that commenced on November 29, 2003 and will cease upon termination of the loan on October 31, 2008. The interest rate is 5.01% and is fixed.

Future minimum payments on other long term debt are as follows:

                      Principal    Interest     Total
Year ending July 31,   Payments    Payments    Payments
                2005  $ 216,667    $ 40,707   $ 257,374
                2006    200,000      27,138     227,138
                2007    200,000      17,118     217,118
                2008    200,000       7,098     207,098
                2009     33,333         209      33,542
                     -----------  ---------- -----------
                      $ 850,000    $ 92,270   $ 942,270
                     ===========  ========== ===========

7. Equity investments in affiliated programs :

Certain investments in affiliated programs are accounted for under the equity method of accounting. Summarized information about these affiliates as of December 31, 2003 and for the year then ended are included in the following table:

                         ATEL Cash      ATEL Capital   ATEL Capital      ATEL Capital     ATEL Capital
                       Distribution      Equipment      Equipment         Equipment        Equipment
                       Fund VI, L.P.   Fund VII, L.P. Fund VIII, LLC     Fund IX, LLC     Fund X, LLC
                  ------------------   -------------- ---------------  ---------------   --------------

     Total Assets       $ 25,410,604    $ 74,812,214    $ 110,222,744    $ 87,530,487    $ 37,815,563

Total Liabilities        $ 1,627,341    $ 33,406,191     $ 62,325,626       $ 624,472       $ 704,900

 Net Income (Loss)       $ 1,585,834    $ (4,311,400)    $ (7,521,261)      $ 591,015      $ (183,013)

ATEL has a 1% carried interest in ATEL Cash Distribution Fund VI, L.P. and a 7.5% carried interest in ATEL Capital Equipment Fund VII, L.P., ATEL Capital Equipment Fund VIII, LLC., ATEL Capital Equipment Fund IX, LLC, and ATEL Capital Equipment Fund X, LLC.

8. Commitments and contingencies:

Office lease:

ACG occupies office space under an operating lease expiring January 2013. Future minimum lease payments to be allocated to ATEL are, $644,259 in years 2005 through 2012, and $322,130 in 2013.

F - 13

ATEL FINANCIAL SERVICES LLC AND SUBSIDIARY

NOTES TO CONSOLIDATED BALANCE SHEET

JULY 31, 2004

9. Reimbursements of operating costs:

The Limited Partnership Agreements and Operating Agreements of the affiliated programs allow for the reimbursement of costs incurred by ACG and its subsidiaries in providing administrative services to the programs, of which a portion of such amounts is allocated to ATEL. Administrative services provided include program accounting, investor relations, legal counsel and lease and equipment documentation. ACG and its subsidiaries are not reimbursed for services whereby they are entitled to receive a separate fee as compensation for such services, such as acquiring and overseeing the management of equipment. Reimbursable operating costs incurred by ACG and its subsidiaries are allocated to the programs based upon actual time incurred by employees working on program business and an allocation of rent and other costs based on utilization studies. As of July 31, 2004, $6,156,692 remained outstanding from affiliated programs for reimbursable operating and syndication costs and management fees.

10. Financial information of affiliated programs (unaudited):

ATEL serves as the general partner or managing member of a series of ten publicly held limited partnerships and limited liability companies, as well as two privately held limited liability companies (the "Funds") which report their results on a calendar year basis. As of December 31, 2001, the first three of those Funds had ceased operations. As of July 31, 2004, ATEL is the general partner or managing member of the nine remaining Funds. During the year ended December 31, 2003, ATEL received management and other fees from the nine Funds for services provided. These Funds own and lease equipment to third parties. The Funds' equipment is not available to creditors or the members of ATEL. The following financial data is presented for purposes of additional analysis to provide information about the portfolio under management. Presented below is the unaudited combined, capsulated balance sheet for the nine Funds existing as of December 31, 2003:

Financial position:
     Cash                                           $ 59,440,697
     Accounts receivable, net and other assets        12,081,292
     Investments in equipment and leases             286,020,540
                                                  ---------------
          Total assets                             $ 357,542,529
                                                  ===============

     Long-term and non-recourse debt                $ 88,187,429
     Accounts payable and other liabilities           11,627,331
     Partners' capital                               257,727,769
                                                  ---------------
          Total liabilities and partners' capital  $ 357,542,529
                                                  ===============

Presented below is unaudited combined aggregate amounts of future minimum lease payments from the programs' lease portfolios for each year ending December 31:

      2004  $ 52,893,140
      2005    36,568,328
      2006    23,102,951
      2007    11,767,731
      2008     5,752,416
Thereafter     3,800,403
         ----------------
           $ 133,884,969
         ================

F - 14

EXHIBIT A


PRIOR PERFORMANCE INFORMATION

ATEL Financial Services LLC ("ATEL"), the Manager of the Fund, and its affiliates have extensive experience in the equipment leasing industry, including: (i) originating and financing leveraged and single investor lease transactions for corporate investors, (ii) acting as a broker/packager by arranging equity and debt participants for equipment leasing transactions originated by other companies, (iii) consulting on the pricing and structuring of equipment lease transactions for banks, leasing companies and corporations,
(iv) organizing and offering individual ownership and limited partnership investment leasing programs and (v) supervising and arranging for the supervision of equipment management and marketing on leasing transactions involving total equipment costs in excess of $1 billion.

In addition to the Fund, ATEL has sponsored ten prior public and three private equipment leasing programs. See "Prior Performance Summary" for a summary of information regarding the prior public programs.

The first prior public program, ATEL Cash Distribution Fund ("ACDF"), commenced a public offering of up to $10,000,000 of its limited partnership interests on March 1, 1986. ACDF terminated its offering on December 18, 1987 after raising a total of $10,000,000 in offering proceeds from a total of approximately 1,000 investors, all of which proceeds were committed to equipment acquisitions, organization and offering expenses and capital reserves. ACDF acquired a variety of types of equipment with a total purchase cost of $11,133,679. All such equipment had been sold as of December 31, 1997.

Through December 31, 1997, ACDF had made cash distributions to its investors in the aggregate amount of $1,121.03 per $1,000 invested. Of this amount a total of $244.89 represents investment income and $876.14 represents return of capital.

The second prior public program, ATEL Cash Distribution Fund II ("ACDF II"), commenced a public offering of up to $25,000,000 (with an option to increase the offering to $35,000,000) of its limited partnership interests on January 4, 1988. ACDF II terminated its offering on January 3, 1990 after raising a total of $35,000,000 in offering proceeds from a total of approximately 3,100 investors, all of which proceeds were committed to equipment acquisitions, organization and offering expenses and capital reserves. ACDF II acquired a variety of types of equipment with a total purchase cost of $52,270,536. All such equipment had been sold as of December 31, 1998.

Through December 31, 1998, ACDF II had made cash distributions to its investors in the aggregate amount of $1,222.63 per $1,000 invested. Of this amount a total of $335.43 represents investment income and $887.20 represents return of capital.

The third prior public program, ATEL Cash Distribution Fund III ("ACDF III"), commenced a public offering of up to $50,000,000 (with an option to increase the offering to $75,000,000) of its limited partnership interests on January 4, 1990. ACDF III terminated its offering on January 3, 1992 after raising a total of $73,855,840 in offering proceeds from a total of approximately 4,822 investors, all of which proceeds were committed to equipment acquisitions, organization and offering expenses and capital reserves. ACDF III acquired a variety of types of equipment with a total purchase cost of $99,629,942. All such equipment had been sold as of December 31, 2000.

Through December 31, 2000, ACDF III had made cash distributions to its investors in the aggregate amount of $1,329.76 per $1,000 invested. Of this amount a total of $379.10 represents investment income and $950.66 represents return of capital.

The fourth prior public program, ATEL Cash Distribution Fund IV ("ACDF IV"), commenced a public offering of up to $75,000,000 of its limited partnership interests on February 4, 1992. ACDF IV terminated its offering on February 3, 1993 after raising a total of $75,000,000 in offering proceeds from a total of approximately 4,873 investors, all of which proceeds were committed to equipment acquisitions, organization and offering expenses and capital reserves. ACDF IV acquired a variety of types of equipment with a total purchase cost of $108,734,880. Of such equipment, items representing an original purchase cost of $102,836,597 had been sold as of December 31, 2003.

Through June 30, 2004, ACDF IV had made cash distributions to its investors in the aggregate amount of $1,216.49 per $1,000 invested. Of this amount a total of $319.26 represents investment income and $897.23 represents return of capital.

The fifth prior public program, ATEL Cash Distribution Fund V ("ACDF V"), commenced a public offering of up to $125,000,000 of its limited partnership interests on February 22, 1993. ACDF V terminated its offering on November 15, 1994. As of that date, $125,000,000 of offering proceeds had been received from approximately 7,217 investors. All of the proceeds were committed to equipment acquisitions, organization and offering expenses and capital reserves. ACDF V acquired a variety of types of equipment with a total purchase cost of $186,995,157 as of December 31, 2003. Of such equipment, items representing an original purchase cost of $141,513,114 had been sold as of December 31, 2003.


Through June 30, 2004, ACDF V had made cash distributions to its investors in the aggregate amount of $977.38 per $1,000 invested. Of this amount a total of $188.55 represents investment income and $788.83 represents return of capital.

Past performance is not necessarily indicative of future performance.

A - 1

The sixth prior public program, ATEL Cash Distribution Fund VI ("ACDF VI"), commenced a public offering of up to $125,000,000 of its limited partnership interests on November 23, 1994. ACDF VI terminated its offering on November 22, 1996. As of that date, $125,000,000 of offering proceeds had been received from approximately 6,401 investors. All of the proceeds were committed to equipment acquisitions, organization and offering expenses and capital reserves. ACDF VI acquired a variety of types of equipment with a total purchase cost of $208,275,158. Of such equipment, items representing an original purchase cost of $134,286,942 had been sold as of December 31, 2003.

Through June 30, 2004, ACDF VI had made cash distributions to its investors in the aggregate amount of $807.10 per $1,000 invested. Of this amount a total of $109.03 represents investment income and $698.07 represents return of capital.

The seventh prior public program, ATEL Capital Equipment Fund VII ("ACEF VII"), commenced a public offering of up to $150,000,000 of its limited partnership interests on November 29, 1996. ACEF VII terminated its offering on November 29, 1998. As of that date, $150,000,000 of offering proceeds had been received from approximately 5,386 investors. All of the proceeds were committed to equipment acquisitions, organization and offering expenses and capital reserves. ACEF VII had acquired a variety of types of equipment with a total purchase cost of $302,698,648. Of such equipment, items representing an original purchase cost of $89,994,695 had been sold as of December 31, 2003.

Through June 30, 2004, ACEF VII had made cash distributions to its investors in the aggregate amount of $701.37 per $1,000 invested. Of this amount a total of $99.39 represents investment income and $601.98 represents return of capital. See Table III - "Operating Results of Prior Programs" in this Exhibit A for further information concerning such distributions. See Table V - "Acquisition of Equipment by Prior Programs" in Exhibit A for further information concerning the types of equipment acquired by ACEF VII. See Table VI - "Sales or Disposals of Equipment" in Exhibit A for further information concerning the equipment disposed of by ACEF VII.

The eighth prior public program, ATEL Capital Equipment Fund VIII ("ACEF VIII"), commenced a public offering of up to $150,000,000 of its limited partnership interests on December 7, 1998. ACEF VIII terminated its offering on November 30, 2000. As of that date, $135,701,380 of offering proceeds had been received from approximately 3,625 investors. All of the proceeds were committed to equipment acquisitions, organization and offering expenses and capital reserves. ACEF VIII had acquired a variety of types of equipment with a total purchase cost of $249,040,775 as of December 31, 2003. Of such equipment, items representing an original purchase cost of approximately $38,008,147 had been sold as of December 31, 2003.

Through June 30, 2004, ACEF VIII had made cash distributions to its investors in the aggregate amount of $472.10 per $1,000 invested. Of this amount a total of $14.07 represents investment income and $458.03 represents return of capital. See Table III - "Operating Results of Prior Programs" in this Exhibit A for further information concerning such distributions. See Table V - "Acquisition of Equipment by Prior Programs" in Exhibit A for further information concerning the types of equipment acquired by ACEF VII. See Table VI - "Sales or Disposals of Equipment" in Exhibit A for further information concerning the equipment disposed of by ACEF VIII.

The ninth prior public program, ATEL Capital Equipment Fund IX ("ACEF IX"), commenced a public offering of up to $150,000,000 of its limited partnership interests on January 16, 2001. ACEF IX terminated its offering as of January 15, 2003. As of that date, $120,652,160 of offering proceeds had been received from approximately 3,238 investors. All of the proceeds were committed to equipment acquisitions, organization and offering expenses and capital reserves. ACEF IX had acquired a variety of types of equipment with a total purchase cost of $69,800,513 as of December 31, 2003. Of such equipment, items representing an original purchase cost of approximately $7,351,475 had been sold as of December 31, 2003.

Through June 30 2004, ACEF IX had made cash distributions to its investors in the aggregate amount of $271.96 per $1,000 invested. Of this amount a total of $24.01 represents investment income and $247.95 represents return of capital. See Table III - "Operating Results of Prior Programs" in this Exhibit A for further information concerning such distributions. See Table V - "Acquisition of Equipment by Prior Programs" in Exhibit A for further information concerning the types of equipment acquired by ACEF IX. See Table VI - "Sales or Disposals of Equipment" in Exhibit A for further information concerning the equipment disposed of by ACEF IX.

Past performance is not necessarily indicative of future performance.

A - 2

The tenth prior public program, ATEL Capital Equipment Fund X ("ACEF X"), commenced a public offering of up to $150,000,000 of its limited partnership interests on March 12, 2003. As of June 30, 2004, the offering was still in progress. As of that date, $78,483,620 of offering proceeds had been received. All of the proceeds were committed to equipment acquisitions, organization and offering expenses, working capital and capital reserves. ACEF X had acquired a variety of types of equipment and invested in notes receivable with a total purchase cost of $26,506,782 as of August 31, 2004. Sales of such equipment were not significant as of August 31, 2004.

Through June 30 2004, ACEF X had made cash distributions to its investors in the aggregate amount of $77.14 per $1,000 invested. All of this amount represents return of capital. See Table III - "Operating Results of Prior Programs" in this Exhibit A for further information concerning such distributions. See Table V - "Acquisition of Equipment by Prior Programs" in Exhibit A for further information concerning the types of equipment acquired by ACEF IX. See Table VI
- "Sales or Disposals of Equipment" in Exhibit A for further information concerning the equipment disposed of by ACEF IX.

As discussed elsewhere in this Prospectus, fluctuations in demand for equipment may affect the ability of a leasing program to invest its capital in a timely manner. ACEF IX is in the process of leveraging its gross offering proceeds for the purchase of its initial equipment portfolio. ACEF X is in the process of committing the balance of its gross offering proceeds to its initial equipment portfolio. Equipment lessors have experienced a more difficult market in which to make suitable investments during the past three years of reduced growth and recession in the U.S. economy as a result of the softening demand for capital equipment during this period. Delays in investment may have a negative impact on ACEF IX and ACEF X. The Manager believes that it has identified industry segments, lease markets and potential transaction structures that will permit ACEF IX and ACEF X to fully pursue their investment objectives.

Each of the Prior Programs has had, as an investment objective, the reinvestment of cash flow after payment of debt service and certain minimum distributions. Reinvestment is intended to increase the size, diversification and return on their equipment portfolios. Adverse economic conditions during the past three years have affected the timing and terms of remarketing and re-leasing efforts by these Prior Programs. An extended remarketing cycle and lower lease rates have limited the ability of ACDF V, ACDF VI, ACEF VII and ACEF VIII to generate sufficient cash flow to permit significant reinvestment. In the future, adverse conditions in the general economy and equipment demand may also result in delays in leasing, re-leasing and disposition of equipment, and in reduced returns on invested capital. In any event, there can be no assurance as to what future developments may occur in the economy in general or in the demand for equipment and lease financing in particular.

As of June 30, 2004, the Prior Programs have acquired equipment with a total purchase cost of approximately $1.33 billion during a period of over 18 years since the date the first Prior Program commenced operations. Aggregate losses from material lessee defaults on these transactions have been approximately $7 million, or approximately 0.53% of the assets acquired, substantially less than the amount assumed by the Manager and its Affiliates in structuring these portfolios as the losses to be anticipated in the ordinary course of leasing business. There is no identifiable trend in the frequency or amount of lessee defaults experienced by prior programs.

Past performance is not necessarily indicative of future performance.

A-3

Although certain of the Prior Programs have experienced lessee defaults in the ordinary course of business, none of the Prior Programs has experienced an unanticipated rate of default or major adverse business developments which the Fund Manager believes will impair its ability to meet its investment objectives.

All of the prior public programs (the "Prior Public Programs") have investment objectives that are similar to those of the Fund. The prior private programs, ATEL Lease Income Fund 1985-A (ALIF), ATEL Venture Fund, LLC ("AVF") and ATEL Growth Capital Fund, LLC ("AGCF") have substantially different investment objectives than those of the Fund, so tabular information concerning these prior private programs has been omitted from this presentation. ALIF invested in equipment without the use of any debt financing; AVF and ACGF invested in portfolios with different transaction structures, including significant emphasis on finance leases, different credit criteria, targeting development stage lessees, and different investment goals, including more accelerated recovery of initial capital. The Fund and the Prior Public Programs invest in equipment with moderate amounts of leverage, acquire operating leases with equipment leased primarily to investment grade and equivalent credits, and have more emphasis on low technology, longer-lived equipment. Accordingly, only the Prior Public Programs are deemed to have investment objectives similar to those of the Fund. The factors considered by the Manager in determining that the investment objectives of the Prior Public Programs were similar to those of the Fund include the types of equipment to be acquired, the structure of the leases to such equipment, the credit criteria for lessees, the intended investment cycles, the reinvestment policies and the investment goals of each program. Therefore all of the information set forth in Tables included in this Exhibit A - "Prior Performance Information" may be deemed to relate to programs with investment objectives similar to those of the Fund.

In Tables I through III, information is presented with respect to all Prior Programs sponsored by the Manager and its Affiliates that completed their offerings of interests within the five-year period ended December 31, 2003. It should be noted that the tabular information concerning ACDF IX does not reflect results of an operating period after completion of its funding. Table IV includes information concerning the three Prior Programs that had completed their respective operations as of June 30, 2004. Table V includes information regarding all acquisitions of equipment by Prior Programs through December 21, 2003, except that ACEF X includes acquisitions through August 31, 2004. Table VI includes information regarding all dispositions of equipment by Prior Programs through December 31, 2003.

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

      TABLE I            Experience in Raising and Investing Funds
      TABLE II           Compensation to the General Partner/Managing Member
      TABLE III          Operating Results of Prior Programs
      TABLE IV           Results of Completed Programs
      TABLE V            Acquisition of Equipment by Prior Programs
      TABLE VI           Sales or Disposals of Equipment by Prior Programs

ATEL will  provide to any  investor,  upon written  request and without  charge,

copies of the most recent Annual Reports on Form 10-K filed with the Securities and Exchange Commission by each Prior Public Program and will provide to any investor, for a reasonable fee, copies of the exhibits to such reports.

INVESTORS IN THE PARTNERSHIP WILL HAVE NO INTEREST IN THE INVESTMENTS DESCRIBED IN THE FOLLOWING TABLES. PROSPECTIVE INVESTORS SHOULD NOT CONSTRUE THE INCLUSION OF THIS INFORMATION AS INDICATIVE OF THE POSSIBLE OPERATIONS OF THE PARTNERSHIP.

Past performance is not necessarily indicative of future performance.

A - 4

TABLE I
EXPERIENCE IN RAISING AND INVESTING FUNDS
(on a percentage basis)

June 30, 2004
(Unaudited)

The following Table sets forth certain information concerning the experience of the General Partner/Managing Member in raising and investing funds. A percentage analysis of the application of the proceeds raised is presented.

                                                       ATEL Capital         ATEL Capital         ATEL Capital
                                                        Equipment            Equipment            Equipment
                                                        Fund VIII             Fund IX               Fund X
EQUITY PROCEEDS
         Dollar amount of equity offered                $ 150,000,000         $150,000,000         $150,000,000
         Dollar amount of equity raised                 $ 135,701,380         $120,652,160         $ 78,493,620   (6)
                                                     -----------------    -----------------    -----------------
Less:    Offering expenses:
         Selling commissions                                    9.50%                9.50%                9.00%
         Organization and program expenses (1)                  4.68%                3.93%                4.93%
         Reserves                                               0.50%                0.50%                0.50%
                                                     -----------------    -----------------    -----------------
Percent available for investment                               85.32%               86.07%               85.57%
Acquisition costs:
         Purchase price (2)                                    85.32%               86.07%               85.57%
         Acquisition fees                                           -                    -                    -
                                                     -----------------    -----------------    -----------------
                                                               85.32%               86.07%               85.57%
                                                     -----------------    -----------------    -----------------
Percent leverage (3)                                           53.84%                0.00%                0.00%
                                                     =================    =================    =================

Date offering commenced:                                 Dec. 7, 1998        Jan. 16, 2001        Mar. 12, 2003

Length of offering                                          24 Months            24 Months           N/A        (6)

Months to  invest 90% of amount available for
   investment (measured from beginning of offering)         24 Months (4)        30 Months (5)       N/A        (6)

FOOTNOTES: (1) Includes organization, legal, accounting, printing, binding, delivery and other costs incurred by the General Partner/Managing Member.

(2) Represents amounts paid to unrelated third parties for purchase of equipment under leases.

(3) The percentage leverage is calculated by dividing the initial principal amount of debt incurred by the program through the date of this table by the aggregate original cost of all equipment purchased by the program through such date. It should be noted, however, that each program has acquired assets, has made or will make principal amortizing debt service payments and/or has disposed or will dispose of assets over a period of time extending from its first investment in equipment. As a result, for each program the total cost of the assets in its portfolio and the total principal amount of debt outstanding have fluctuated from time to time. The percentage figure, therefore, does not reflect the current leverage ratio or the debt ratio at any one point in time, but constitutes an aggregate ratio for the life of the program through the date of the table.

(4) As of November 30, 2000, the Fund's offering of Limited Liability Company Units was completed. As of that date, the proceeds of the offering had been fully committed.

(5) As of January 15, 2003, the Fund's offering of Limited Liability Company Units was completed. As of September 30, 2003, the proceeds of the offering had been fully committed.

(6) As of June 30, 2004, the offering had not been completed.

Past performance is not necessarily indicative of future performance.

A - 5

TABLE II
COMPENSATION TO THE SPONSOR

June 30, 2004

(Unaudited)

The following Table sets forth certain information concerning the compensation derived by the General Partner/Managing Member. Amounts paid are from two sources: proceeds of the offering and gross revenues.

                                                         ATEL Capital         ATEL Capital         ATEL Capital
                                                          Equipment            Equipment            Equipment
                                                          Fund VIII             Fund IX               Fund X
Date offering commenced                                  Dec. 7, 1998        Jan. 16, 2001        Mar. 12, 2003

Date offering closed                                    Nov. 30, 2000        Jan. 15, 2003             N/A

Dollar amount raised                                      $ 135,701,380         $120,652,160         $ 78,493,620

Amounts paid to General Partner/Managing
   Member from proceeds of offering:
    Acquisition fees                                         None                 None                 None
    Selling commissions                                     $ 1,837,737          $ 1,809,782          $ 1,177,254
    Organization and program costs                          $ 6,356,562          $ 4,745,221          $ 3,866,423
Dollar amount of cumulative cash generated
   from operations before deducting payments
   to the General Partner/Managing Member                 $ 105,256,548         $ 20,725,925          $ 3,100,041
Cumulative amount paid to the General
   Partner/Managing
   Member from operations:
         Management fees                                    $ 7,337,148          $ 1,292,570            $ 121,964
         Other operating expenses                           $ 5,472,736          $ 1,659,729            $ 162,597

Aggregate payments to General
   Partner/Managing Member:(1)
                                              1999         $ 13,056,922
                                              2000           11,872,250
                                              2001            2,921,431          $ 7,131,876
                                              2002            2,351,555           10,270,778
                                              2003            2,337,830            4,115,416          $ 7,715,713
                                              2004            1,298,811            1,190,071            5,245,676
                                                       -----------------    -----------------    -----------------
                                                           $ 33,838,799         $ 22,708,141         $ 12,961,389
                                                       =================    =================    =================

FOOTNOTES:

(1) As of June 30, 2004. Includes payments of management fees, reimbursements of syndication costs to General Partner/Managing Member (and affiliates), acquisition fees, initial direct costs on leases and reimbursements of administrative costs.

Past performance is not necessarily indicative of future performance.

A - 6

TABLE III
OPERATING RESULTS OF PRIOR PROGRAMS
June 30, 2004
(Unaudited)

The following Table summarizes the operating results of Prior Programs (ACEF VIII, ACEF IX and ACEF X). The Prior Programs' records are maintained in accordance with generally accepted accounting principles for financial statement purposes.

                                                                             ATEL Capital Equipment Fund VIII
                                                                                       Period Ended
                                                                                       December 31,
                                                                          1999              2000               2001
Months of operations                                                       12                12                 12

Gross revenue - lease and other                                         $ 8,657,636      $ 31,046,332       $ 41,992,805
                 - gain (loss) on sales of assets                             3,017             1,453          1,801,292
                                                                     ---------------    --------------    ---------------
                                                                          8,660,653        31,047,785         43,794,097

Less Operating Expenses: (1)
        Depreciation and amortization expense                             5,392,504        22,588,276         31,243,646
        Provision for losses and doubtful accounts                                -                 -             82,615
        Interest expense                                                  1,340,804         7,365,041          9,058,622
        Administrative costs and reimbursements                             767,386         1,408,523            924,375
        Legal/Professional fees                                             155,743           127,345            215,450
        Other                                                               121,438           398,365            287,382
        Management fee                                                      443,943         1,465,566          1,849,335
                                                                     ---------------    --------------    ---------------
                                                                          8,221,818        33,353,116         43,661,425
                                                                     ---------------    --------------    ---------------
Net income (loss) - GAAP basis                                            $ 438,835      $ (2,305,331)         $ 132,672
                                                                     ===============    ==============    ===============

Taxable income (loss) from operations                                 $ (13,620,427)    $ (29,018,361)     $ (15,498,538)
                                                                     ===============    ==============    ===============

Cash generated by (used in) operations (2)                              $ 5,743,245      $ 18,412,107       $ 30,662,797
Cash generated from sales                                                    38,178             7,761          7,348,063
Cash generated from refinancing                                                   -
Cash generated from other (2)                                               951,549         2,154,474          2,806,236
                                                                     ---------------    --------------    ---------------
                                                                          6,732,972        20,574,342         40,817,096
Less cash distributions to investors:
        From operating cash flow                                          2,460,684         9,795,386         12,403,683
        From sales                                                                -                 -                  -
        From refinancing                                                          -                 -                  -
        From other                                                                -                 -                  -
                                                                     ---------------    --------------    ---------------
        Total distributions                                               2,460,684         9,795,386         12,403,683
                                                                     ---------------    --------------    ---------------
Cash generated (deficiency) after cash distributions                    $ 4,272,288      $ 10,778,956       $ 28,413,413
                                                                     ===============    ==============    ===============
Tax  and distribution  data  per  $1,000
   limited  partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                                    $(312.53)         $(252.40)          $(105.64)
             Recapture
           Capital gain (loss)

Cash distributions to investors on a GAAP basis:
        -  Investment income                                                 $ 5.95               $ -                $ -
        -  Return of capital                                                  55.18             92.11              91.40
                                                                     ---------------    --------------    ---------------
                                                                            $ 61.13           $ 92.11            $ 91.40
                                                                     ===============    ==============    ===============
Sources (on a cash basis)
        Sales
        Refinancing
        Operations                                                          $ 61.13           $ 92.11            $ 91.40
        Other                                                                     -                 -                  -
                                                                     ---------------    --------------    ---------------
        Total                                                               $ 61.13           $ 92.11            $ 91.40
                                                                     ===============    ==============    ===============

Amount invested in program equipment (cost, excluding
   acquisition fees)                                                   $142,755,301     $ 218,029,699      $ 237,646,671
Amount invested in program equipment (book value)                      $139,420,208     $ 190,893,298      $ 178,999,739
Amount remaining invested in program equipment (Cost
   of equipment owned at end of period as a percentage of
   cost of all equipment purchased by the program) (3)                   58.09%            88.73%             96.71%

Past performance is not necessarily indicative of future performance.

A - 7

TABLE III
OPERATING RESULTS OF PRIOR PROGRAMS
June 30, 2004
(Unaudited)

                                                                             ATEL Capital Equipment Fund VIII
                                                                                       Period Ended
                                                                               December 31,                  June 30,
                                                                          2002              2003               2004
Months of operations                                                       12                12                 6

Gross revenue - lease and other                                        $ 32,658,224      $ 27,953,972       $ 11,796,612
                 - gain (loss) on sales of assets                           271,751           595,299          2,177,912
                                                                     ---------------    --------------    ---------------
                                                                         32,929,975        28,549,271         13,974,524

Less Operating Expenses: (1)
        Depreciation and amortization expense                            23,162,548        20,694,362          9,155,566
        Provision for losses and doubtful accounts                        3,087,500         5,499,271           (135,000)
        Interest expense                                                  6,148,759         5,270,675          1,651,396
        Administrative costs and reimbursements                             832,539           820,571            719,342
        Legal/Professional fees                                             179,562           506,698            168,469
        Other                                                               843,035         1,761,696            733,551
        Management fee                                                    1,481,576         1,517,259            579,469
                                                                     ---------------    --------------    ---------------
                                                                         35,735,519        36,070,532         12,872,793
                                                                     ---------------    --------------    ---------------
Net income (loss) - GAAP basis                                         $ (2,805,544)     $ (7,521,261)       $ 1,101,731
                                                                     ===============    ==============    ===============

Taxable income (loss) from operations                                 $ (12,212,767)     $ (9,525,065)      $ (1,500,000) (4)
                                                                     ===============    ==============    ===============

Cash generated by (used in) operations (2)                             $ 23,805,426      $ 18,993,036        $ 7,639,937
Cash generated from sales                                                 2,403,934        13,964,820         10,319,679
Cash generated from refinancing                                                   -         2,563,149
Cash generated from other (2)                                             2,134,026         1,793,351            327,461
                                                                     ---------------    --------------    ---------------
                                                                         28,343,386        37,314,356         18,287,077
Less cash distributions to investors:
        From operating cash flow                                         12,347,756        12,345,603          6,173,634
        From sales                                                                -                 -                  -
        From refinancing                                                          -                 -                  -
        From other                                                                -                 -                  -
                                                                     ---------------    --------------    ---------------
        Total distributions                                              12,347,756        12,345,603          6,173,634
                                                                     ---------------    --------------    ---------------
Cash generated (deficiency) after cash distributions                   $ 15,995,630      $ 24,968,753       $ 12,113,443
                                                                     ===============    ==============    ===============

Tax  and distribution  data  per  $1,000
   limited  partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                                     $(83.25)          $(64.93)           $(10.22)
             Recapture
           Capital gain (loss)

Cash distributions to investors on a GAAP basis:
        -  Investment income                                                    $ -               $ -             $ 8.12
        -  Return of capital                                                  90.99             90.98              37.37
                                                                     ---------------    --------------    ---------------
                                                                            $ 90.99           $ 90.98            $ 45.49
                                                                     ===============    ==============    ===============
Sources (on a cash basis)
        Sales
        Refinancing
        Operations                                                          $ 90.99           $ 90.98            $ 45.49
        Other                                                                     -                 -                  -
                                                                     ---------------    --------------    ---------------
        Total                                                               $ 90.99           $ 90.98            $ 45.49
                                                                     ===============    ==============    ===============

Amount invested in program equipment (cost, excluding
   acquisition fees)                                                   $232,355,732     $ 210,621,824      $ 192,025,692
Amount invested in program equipment (book value)                      $149,100,763     $ 107,564,258       $ 89,939,464
Amount remaining invested in program equipment (Cost
   of equipment owned at end of period as a percentage of
   cost of all equipment purchased by the program) (3)                   94.55%            85.71%             78.14%

Past performance is not necessarily indicative of future performance.

A - 8

TABLE III
OPERATING RESULTS OF PRIOR PROGRAMS
June 30, 2004
(Unaudited)

                                                                     ATEL Capital Equipment Fund IX
                                                                             Period Ended
                                                                        December 31,                         June 30,
                                                       2001               2002              2003               2004
Months of operations                                    12                 12                12                 6

Gross revenue - lease and other                      $ 3,393,685        $ 6,966,142      $ 10,872,695        $ 5,542,061
                 - gain (loss) on sales of assets              -            107,353           658,865             10,069
                                                   --------------    ---------------    --------------    ---------------
                                                       3,393,685          7,073,495        11,531,560          5,552,130

Less Operating Expenses: (1)
        Depreciation and amortization expense          2,078,895          5,178,087         8,289,708          4,472,389
        Provision for losses and doubtful accounts             -                  -           496,347            287,158
        Interest expense                                 199,230            336,696           349,319            250,343
        Administrative costs and reimbursements          374,507            343,120           627,320            314,782
        Legal/Professional fees                           39,384             99,730           106,167            169,946
        Other                                             34,152            248,390           385,671            222,952
        Management fee                                    83,341            264,322           686,013            258,894
                                                   --------------    ---------------    --------------    ---------------
                                                       2,809,509          6,470,345        10,940,545          5,976,464
                                                   --------------    ---------------    --------------    ---------------
Net income (loss) - GAAP basis                         $ 584,176          $ 603,150         $ 591,015         $ (424,334)
                                                   ==============    ===============    ==============    ===============

Taxable income (loss) from operations                  $ 107,619       $ (3,947,950)     $ (4,526,988)      $ (4,000,000) (4)
                                                   ==============    ===============    ==============    ===============

Cash generated by (used in) operations (2)           $ 1,744,270        $ 5,521,904       $ 8,661,683        $ 4,798,068
Cash generated from sales                                      -            749,408         5,370,886             40,597
Cash generated from refinancing                                -                  -                 -                  -
Cash generated from other (2)                            673,907          1,178,949         1,436,942          1,144,008
                                                   --------------    ---------------    --------------    ---------------
                                                       2,418,177          7,450,261        15,469,511          5,982,673
Less cash distributions to investors:
        From operating cash flow                       1,213,341          5,521,904         8,661,683          4,798,068
        From sales                                             -                  -                 -                  -
        From refinancing                                       -                  -                 -                  -
        From other                                             -            493,723         1,971,403            629,250
                                                   --------------    ---------------    --------------    ---------------
        Total distributions                            1,213,341          6,015,627        10,633,086          5,427,318
                                                   --------------    ---------------    --------------    ---------------
Cash generated (deficiency) after cash
   distributions                                     $ 1,204,836        $ 1,434,634       $ 4,836,425          $ 555,355
                                                   ==============    ===============    ==============    ===============

Tax  and distribution  data  per  $1,000
   limited  partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                   $ 4.59           $ (50.16)         $ (34.79)          $ (30.67)
             Recapture
           Capital gain (loss)

Cash distributions to investors on a GAAP basis:
        -  Investment income                             $ 22.42             $ 1.58            $ 0.00             $ 0.00
        -  Return of capital                               33.57              81.05             88.35              44.99
                                                   --------------    ---------------    --------------    ---------------
                                                         $ 55.99            $ 82.63           $ 88.35            $ 44.99
                                                   ==============    ===============    ==============    ===============
Sources (on a cash basis)
        Sales
        Refinancing                                                                                 -                  -
        Operations                                       $ 55.99            $ 75.85             71.97              39.77
        Other                                                  -               6.78             16.38               5.22
                                                   --------------    ---------------    --------------    ---------------
        Total                                            $ 55.99            $ 82.63           $ 88.35            $ 44.99
                                                   ==============    ===============    ==============    ===============

Amount invested in program equipment (cost,
   excluding acquisition fees)                       $22,844,529       $ 49,667,555      $ 64,762,921       $ 73,843,017
Amount invested in program equipment (book value)    $21,091,372       $ 46,798,202      $ 52,057,199       $ 52,942,274
Amount remaining invested in program equipment
   (Cost of equipment owned at end of period as
   a percentage of cost of all equipment
   purchased by the program) (3)                          29.06%             63.18%            93.20%             93.93%

Past performance is not necessarily indicative of future performance.

A - 9

TABLE III
OPERATING RESULTS OF PRIOR PROGRAMS
June 30, 2004
(Unaudited)

                                                                ATEL Capital Equipment Fund X
                                                                       Period Ended
                                                               December 31,         June 30,
                                                                   2003               2004
Months of operations                                                12                 6

Gross revenue - lease and other                                    $ 896,923        $ 1,816,870
                 - gain (loss) on sales of assets                     10,991                  -
                                                               --------------    ---------------
                                                                     907,914          1,816,870

Less Operating Expenses: (1)
        Depreciation and amortization expense                        863,703          1,541,525
        Provision for losses and doubtful accounts                         -                  -
        Interest expense                                               8,045                615
        Administrative costs and reimbursements                       48,235            114,362
        Legal/Professional fees                                       33,563             74,741
        Other                                                         88,831             93,345
        Management fee                                                48,550             73,414
                                                               --------------    ---------------
                                                                   1,090,927          1,898,002
                                                               --------------    ---------------
Net income (loss) - GAAP basis                                    $ (183,013)         $ (81,132)
                                                               ==============    ===============

Taxable income (loss) from operations                             $ (831,185)      $ (2,000,000) (4)
                                                               ==============    ===============

Cash generated by (used in) operations (2)                       $ 1,214,796        $ 1,882,245
Cash generated from sales                                            257,206                  -
Cash generated from refinancing                                            -                  -
Cash generated from other (2)                                         98,028            173,875
                                                               --------------    ---------------
                                                                   1,570,030          2,056,120
Less cash distributions to investors:
        From operating cash flow                                     937,496          1,882,245
        From sales                                                         -                  -
        From refinancing                                                   -                  -
        From other                                                         -            256,820
                                                               --------------    ---------------
        Total distributions                                          937,496          2,139,065
                                                               --------------    ---------------
Cash generated (deficiency) after cash distributions               $ 632,534          $ (82,945)
                                                               ==============    ===============

Tax  and distribution  data  per  $1,000
   limited  partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                             $ (34.48)          $ (30.36)
             Recapture
           Capital gain (loss)

Cash distributions to investors on a GAAP basis:
        -  Investment income                                             $ -                $ -
        -  Return of capital                                           42.04              35.10
                                                               --------------    ---------------
                                                                     $ 42.04            $ 35.10
                                                               ==============    ===============
Sources (on a cash basis)
        Sales                                                          $0.00              $0.00
        Refinancing                                                        -                  -
        Operations                                                     42.04              30.89
        Other                                                           0.00               4.21
                                                               --------------    ---------------
        Total                                                        $ 42.04            $ 35.10
                                                               ==============    ===============

Amount invested in program equipment (cost, excluding
   acquisition fees)                                            $ 14,602,123       $ 25,451,603
Amount invested in program equipment (book value)               $ 14,726,680       $ 21,152,674
Amount remaining invested in program equipment (Cost
   of equipment owned at end of period as a percentage of
   cost of all equipment purchased by the program) (3)            98.38%             99.06%

Past performance is not necessarily indicative of future performance.

A - 10

FOOTNOTES:

(1) Operating expenses include reimbursements to the General Partner/Managing Member as follows:

                                  ATEL Capital          ATEL Capital        ATEL Capital
                                    Equipment             Equipment          Equipment
                                    Fund VIII              Fund IX             Fund X
Year ended December 31, 1999             $ 767,386
                        2000             1,408,523
                        2001               924,375             $ 374,507
                        2002               832,539               343,120
                        2003               820,571               627,320         $ 48,235
                        2004               719,342               314,782          114,362
                               --------------------  --------------------  ---------------
                                       $ 5,472,736           $ 1,659,729        $ 162,597
                               ====================  ====================  ===============

(2) Cash generated by (used in) operations does not include the principal portion of lease rentals received under direct financing leases or principal payments received on notes receivable. In the Funds' statements of cash flows (under generally accepted accounting principles), these amounts are included in the investing activities section.

(3) The percentage is calculated as a fraction, the numerator of which is the amount invested in program equipment (at cost) as of the end of the indicated period and the denominator of which is the cumulative total of the cost of all equipment acquired by the program through the end of the latest period shown.

(4) Estimated as of June 30, 2004.

Past performance is not necessarily indicative of future performance.

A - 11

TABLE IV
RESULTS OF COMPLETED PROGRAMS
June 30, 2004
(Unaudited)

Program name:

                                                         ATEL Cash                   ATEL Cash                 ATEL Cash
                                                     Distribution Fund        Distribution Fund II       Distribution Fund III


Dollar amount of equity raised                            $ 10,000,000               $ 35,000,000              $ 73,855,840

Assets purchased                                          $ 11,133,679               $ 52,270,536              $ 99,629,942

Date of Closing of Offering                          December 18, 1987            January 3, 1990           January 3, 1992

Date of first sale of property                             May 1, 1989               July 1, 1994          December 1, 1992

Date of final sale of property                       December 31, 1997          December 31, 1998         December 31, 2000

Tax and distribution data per
   $1,000 limited partner investment
   through December 31, 2000:
         Federal Income Tax Results:
            Ordinary income (loss):
              Operations                                      $ 192.40                   $ 154.95                  $ (12.08)
              Recapture
            Capital gain (loss)

Cash distributions to investors
   on a GAAP basis:
         -  Investment income                                 $ 244.89                   $ 335.43                  $ 379.10
         -  Return of capital                                   876.14                     887.20                    950.66
                                                -----------------------  -------------------------  ------------------------
                                                              1,121.03                   1,222.63                  1,329.76
Cash available for distribution, reinvested
   for investors' accounts                                       89.05                      48.75                         -
                                                -----------------------  -------------------------  ------------------------
Total                                                       $ 1,210.08                 $ 1,271.38                $ 1,329.76
                                                =======================  =========================  ========================

Sources (on a cash basis):
         Sales                                                $ 136.03                   $ 159.92                  $ 169.34
         Refinancing
         Operations                                             969.59                     987.33                    975.75
         Other                                                  104.46                     124.13                    184.67
                                                -----------------------  -------------------------  ------------------------
         Total                                              $ 1,210.08                 $ 1,271.38                $ 1,329.76
                                                =======================  =========================  ========================

Past performance is not necessarily indicative of future performance.

A - 12

TABLE V
ACQUISITION OF EQUIPMENT
BY PRIOR PROGRAMS

The following is a summary of Equipment acquisitions and Lessees by the three most recent prior publicly-registered programs sponsored by ATEL Financial Services, LLC and its affiliates. Information concerning the prior programs' Equipment acquisition is current through December 31, 2003.

                                                                                                                        Lease
                                                                 Commence       Acquisition        Percent     Lease     Type
Lessee                          Notes    Equipment Type         Date(s) (1)      Cost (2)       Leverage (3) Term (4)    (5)
------                          -----    --------------         -----------      --------       ------------ --------    ---


ATEL Capital Equipment Fund VIII

American Oncologic                      MRI Scanner                 Jul-00         $ 1,871,181                   60        OL
   Hospital, Inc.
ANC Rental Corporation             23   Mini Buses                  Jan-01           1,860,020                   36        FP
ANC Rental Corporation             23   City Buses                  Jan-01           1,506,459                   60        FP
ANC Rental Corporation             23   City Buses                  Jan-01           1,168,509                   60        FP
ANC Rental Corporation             23   Mini Buses                  Jan-01             576,820                   36        OL
BJ's Wholesale Club, Inc.           6   Forklifts                   Apr-99             594,748                   60        HP
Burlington Northern and                 Locomotives                 Dec-99          11,750,000                   19        OL
   Santa Fe Railroad Company
Burlington Northern and                 Tri-Level Auto Racks        Sep-99           1,741,739                   40        OL
   Santa Fe Railroad Company
Celestica Corporation                   Chip Placers,               Jan-01           2,955,623                   33        OL
                                           Stencil Printers
Consolidated Diesel Company             Siemens Telephone           Feb-99             406,030                   55        HP
                                           System
Consolidated Rail Corporation           Railroad Gondolas           Jan-00          12,922,864      23.79%       36        OL
                                           and Ballast Cars
CSX Transportation,  Inc.               Rail Boxcars                Sep-99           6,782,075                   15        OL
CVS Corporation                         Material Handling           Apr-00           1,977,438                   60     HP / FP
                                           Equipment
CVS Corporation                         Material Handling           Apr-01           1,356,483                   60     HP / FP
                                           Equipment
CVS Corporation                         Material Handling           Jan-01           1,274,563                   60     HP / FP
                                           Equipment
CVS Corporation                         Telecommunications     Jan-00 to Apr-00      1,065,848                   60        HP
                                           Equipment
CVS Corporation                         Telecommunications     Jul-00 to Oct-00        780,243                   60        HP
                                           Equipment
CVS Corporation                         Handheld Radio Units        Apr-01             636,065                   36        HP
CVS Corporation                         Handheld Inventory          Oct-00             323,473                   60        HP
                                           Control Units
CVS Corporation                         Phone Equipment             Apr-01             130,968                   60        HP
CVS Corporation                         Telecommunications          Oct-99             102,961                   60        HP
                                           Equipment
E.I.duPont de Nemours                   Okuma Lathe                 Jul-00             324,805                   72        FP
   & Company
Emery Worldwide Airlines, Inc.          MD Cargo Aircraft           Nov-99           5,725,300                    1        OL
Emery Worldwide Airlines, Inc.          Used McDonnell              Jul-00          14,123,602                   54        OL
                                           Douglas DC8-71F
                                           Cargo Aircraft
Finnair OYJ                         7   McDonnell Douglas           Dec-99          15,448,037      26.54%       50        OL
                                           Passenger Aircraft
General Electric Company            8   Lathes, Machining           Oct-00           4,843,887                   84        FP
                                           Centers
General Electric Company            8   Turning Lathes              Jul-00           2,747,940                   84        FP
General Electric Company            8   Milling Machine        Dec-99 to Feb-00      1,140,264                   84        FP
General Electric Company            8   Grinding Machine       Dec-99 to Mar-00      1,060,293                   84        FP
General Electric Company            8   Turbolisk                   Dec-00             999,775                   84        FP
General Electric Company            8   Vertical Machining          Apr-00             788,675                   84        FP
                                           Centers


      Past performance is not necessarily indicative of future performance.

                                     A - 13

                                                                                                                        Lease
                                                                 Commence       Acquisition        Percent     Lease     Type
Lessee                          Notes    Equipment Type         Date(s) (1)      Cost (2)       Leverage (3) Term (4)    (5)
------                          -----    --------------         -----------      --------       ------------ --------    ---

General Electric Company            8   Machining Center            Feb-01             733,600                   84        FP
General Electric Company            8   Vertical Machining          Mar-01             709,545                   84        OL
                                           Center
General Electric Company            8   Grinding Machines           Aug-00             660,444                   84        FP
General Electric Company            8   Monarch Machining           Sep-00             644,886                   84        FP
                                           Center
General Electric Company            8   Machine Tools               Jun-01             643,106                   84        FP
General Electric Company            8   VTX Machining          Oct-99 to Dec-99        626,699                   84      HP/FP
                                           Centers
General Electric Company            8   Rebuilt Producto            Dec-00             593,500                   84        FP
                                           Drilling Machine
General Electric Company            8   Rebuilt Omni-Mill           Jun-01             563,939                   84        FP
General Electric Company            8   Deckel Maho DMU             May-99             546,500                   84        OL
                                           Machine
General Electric Company            8   Grinding Machine            Jan-00             510,756                   84        FP
General Electric Company            8   Fadal Machining             Jun-00             483,900                   84        FP
                                           Centers
General Electric Company            8   Rebuilt CNC Lathe           Aug-00             476,458                   84        OL
General Electric Company            8   CNC Grinding Machine        Oct-00             363,400                   84        FP
General Electric Company            8   LeBlond Lathe               Jan-00             352,350                   84        HP
General Electric Company            8   Machine Center              Mar-99             352,000                   84        OL
General Electric Company            8   Grit Blast System           Jul-00             351,536                   84        FP
General Electric Company            8   Grinding Machine            Jun-00             330,222                   84        FP
General Electric Company            8   Rebuilt Bullard VTL         Feb-01             299,706                   84        FP
General Electric Company            8   Radio Graphic               Sep-99             219,377                   84        FP
                                           Inspection
                                           Facility
General Electric Company            8   Rebuilt Vacuum         Mar-00 to Apr-00        213,820                   84        FP
                                           Blazing Machine
General Electric Company            8   Used Forging Machine        Jan-00             177,410                   84        FP
General Electric Company            8   Forklifts                   Aug-00             128,976                 36 - 60   OL/FP
General Electric Company            8   VTX Machining Centers       May-99             124,172                   84        OL
General Electric Company            8   Data Visualization          May-00             101,374                   84        FP
                                           System
General Electric Company            8   Laser Engraving             May-00              80,159                   84        FP
                                           System
General Electric Company            8   Air Flow Tester             Nov-99              61,960                   60        FP
General Electric Company            8   Power Trak                  Jan-00              39,975                   60        OL
General Electric Company            8   Pinstamp Marking            May-00              39,115                   84        FP
                                           System
General Electric Company            8   Film Processor              Oct-99              35,000                   84        FP
General Electric Company            8   Equipment Add-On            Aug-00              23,530                 69 - 81     FP
General Electric Company            8   Add-on Equipment            Oct-00              18,000                   80        FP
General Electric Company            8   Radio Graphic               Jan-00               6,500                   80        FP
                                           Inspection
                                           Facility Upgrade
General Electric Company            8   Add-on Equipment            Sep-01               7,660                   60        FP
General Electric Company            9   Injection Molding           Oct-00           1,305,371                   36        OL
                                           Machine
General Electric Company            9   Prism Extruders        Nov-00 to Jul-01        668,252                   60        FP
General Electric Company            9   Extruder Systems            May-99             281,595                   60        OL
Georgia Gulf Corporation                Quad Hopper Cars            Sep-99           1,416,678                   58        OL
Great American Management               Rail Boxcars                Oct-99           3,627,223                   30        OL
   Services, Inc.
IMC-Agrico Company                 10   Storage Facility            Jun-00           6,712,090                   78        OL
Ingersoll International, Inc.           Vertical Machine            Oct-00             540,794                   84        FP
                                           Centers
Ispat Inland Inc.                       Coil Carriers               May-00             867,000                   60        OL
Lafarge Gypsum, a division         24   Forklifts                   Oct-00             766,805                   36        HP
   of Lafarge Corporation
Lafarge Gypsum, a division         24   Forklift Trucks             Feb-01             702,312                   36        OL
   of Lafarge Corporation
Lafarge Gypsum, a division         24   Wheel Loader                Jan-01             317,111                   60        OL
   of Lafarge Corporation
Minteq International, Inc.              Laser Profiling             Nov-99             303,211                   36        HP
                                           System
National Gypsum Company                 CAT Loaders / Dozers        Oct-00           1,147,259                   36        OL
National Gypsum Company                 CAT Loader                  Jan-01             437,732                   60        OL
National Steel Corporation              CAT Loaders                 Jan-00           1,135,900                   36        OL
NVR, INC.                               Home Manufacturing          Aug-99             193,414                   84        FP
                                           Equipment
Omnicom Group, Inc.                11   Office Automation           Oct-98           1,749,913                   36        HP
Omnicom Group, Inc.                11   Office Furniture            Oct-98             321,976                   60        FP
Overnite Transportation                 Conventional                Jan-00           7,061,889                   48        OL
   Company                                 Tractors
Overnite Transportation                 Conventional                Jul-00           3,103,308                   48        OL
   Company                                 Tractors
Overnite Transportation                 Tractors and Trailers       Oct-00           2,921,394                   48        OL
   Company
Overnite Transportation                 Conventional Tractors      Apr-99           2,080,400                   48        OL
   Company
Overnite Transportation                 Trailers                    Jul-00           2,054,380                   96        FP
   Company
Overnite Transportation                 Conventional Tractors      Oct-99           1,104,976                   48        OL
   Company
Seamex International Ltd.        12, 13 Anchor Handler Tug          Dec-98           3,952,500                   44        OL
                                           Supply Vessel
Sebastiani Vineyards, Inc.              Bottle Filler               Jan-00             365,913                   84        FP
Sematech, Inc.                          Manufacturing               Apr-00           1,230,000                   36        OL
                                           Equipment


      Past performance is not necessarily indicative of future performance.


                                     A - 14

                                                                                                                        Lease
                                                                 Commence       Acquisition        Percent     Lease     Type
Lessee                          Notes    Equipment Type         Date(s) (1)      Cost (2)       Leverage (3) Term (4)    (5)
------                          -----    --------------         -----------      --------       ------------ --------    ---

Seven Hills Paperboard, LLC             Neles Control               Jan-01           1,178,588                   60        OL
                                           Systems
Signature Flight Support                Refueler Truck              Jan-00             290,000                   60        FP
   Corporation
Solectron Corporation                   Chip Placers                Dec-99          15,366,268                   48        OL
Solectron Corporation                   Chip Placers                Sep-99           1,496,388                   48        OL
Solectron Corporation                   Fuji QP Module              Jun-00              92,228                   45        OL
Southwest Airlines Company         14   Boeing 737 Aircraft         Mar-99           3,238,500                   50        OL
Staples, Inc.                           Point of Sale               Jan-99           2,410,939                   60        FP
                                           Equipment
Staples, Inc.                           Point of Sale               Apr-99             681,910                   60        FP
                                           Equipment
Staples, Inc.                           Point of Sale               Sep-99             511,079                   60        OL
                                           Equipment
Staples, Inc.                           Point of Sale               May-99             204,571                   60        FP
                                           Equipment
Staples, Inc.                           Forklifts                   May-99             101,480                   48        OL
Staples, Inc.                           Material Handling           Oct-99              68,030                   48        OL
                                           Equipment
Stewart & Stevenson                     Gas Compressors             Jul-99           6,272,782                   78        HP
   Services, Inc.
Stewart & Stevenson                     Gas Compressors             Oct-99           4,508,796                   84        HP
   Services, Inc.
Sysco Food Services Albany              Tractors                    Sep-00             965,311                   84        FP
Sysco Food Services Albany              Refrigerated Trailers       Jun-00             760,188                   96        FP
Sysco Food Services Albany              Refrigerated Trailers       Sep-99             519,620                   96        FP
Sysco Food Services Albany              Refrigerated Trailers       Feb-00             220,012                   96        FP
TASC, Inc.                              Office Automation           Oct-99             675,132                   36        FP
TASC, Inc.                              Office Automation           Jul-99             494,787                   36        FP
Transamerica Leasing Inc.          15   Intermodal Containers       Dec-98          21,250,000                   120       FP
Union Pacific Railroad                  Covered Hopper Cars         Feb-00          16,523,854                   24        OL
   Company
Union Pacific Railroad                  Fixed-end Gondola           Dec-99           5,021,142                   72        OL
   Company                                 Railcars
Universal City Development              Point of Sale               Apr-99             668,474                   60        FP
   Partners                                Equipment
Universal City Florida Hotel            Hotel Laundry               Sep-99           3,882,463                   84        FP
   Venture                                 Equipment
Universal City Florida Hotel            Laundry Equipment           Mar-01             174,207                   66        FP
   Venture
Universal City Florida Hotel            Laundry Equipment           Aug-02             293,570                   67        FP
   Venture
Universal City Florida                  Office Automation           Jul-99             487,909                   36        HP
   Partners                                Equipment
Universal City Florida                  Office Automation           Jul-00             282,109                   36        HP
   Partners                                Equipment
Universal City Florida                  Office Automation           Oct-99             248,838                   36        HP
   Partners                                Equipment
Universal City Florida                  Office Automation           Apr-00             134,872                   36        HP
   Partners                                Equipment
Universal City Florida                  Office Automation           Jan-00             117,555                   36        HP
   Partners                                Equipment
Whirlpool Corporation                   Hydraulic Traveling         Jan-99              72,763                   60        OL
                                           Gantry Crane
Williams Distributed Power         16   Micro Turbine Systems       Oct-00           1,230,020                   60        OL
   Services, Inc.
Williams Distributed Power         16   Micro Turbine Systems       Jan-00           1,056,690                   60        OL
   Services, Inc.
Williams Distributed Power         16   Micro Turbine Systems       Apr-00             865,522                   60        OL
   Services, Inc.
Williams Distributed Power         16   Micro Turbine Systems       Apr-01             215,895                   60        OL
   Services, Inc.
Xerox Corporation                       Material Handling      Dec-98 to Mar-99        378,964                   44        OL
                                           Equipment
Xerox Corporation                       Material Handling           Dec-99             108,572                   44        OL
                                           Equipment
Xerox Corporation                       Material Handling           Sep-99              47,858                   44        OL
                                           Equipment
Xerox Corporation                       Material Handling           Nov-99              47,232                   44        OL
                                           Equipment
                                                                                  -------------
                                        ATEL Capital Equipment Fund VIII total:    249,040,775
                                                                                  =============
ATEL Capital Equipment Fund IX

Arbinet-Thexchange, Inc.                Storage Array System        Jul-03           $ 495,474                   36        FP
ARYx Therapeutics                       Testing & Lab               Mar-03             174,668                   24        HP
                                           Equipment
Ball Corporation                        Bulk Boxes & Pallets        Aug-03           1,049,039                   71        FP
Basin Electric Power               17   Walking Drag Line           Jul-00           6,786,284                   72        OL
   Cooperative
Basin Electric Power               17   Walking Drag Line           Jan-01           4,529,113                   66        OL
   Cooperative
Colowyo Coal Company L.P.               1985 Walking                Apr-03           3,791,357                   32        OL
                                           Electric Dragline
CVS Pharmacy, Inc.                 18   Phone System                Jan-02             326,231                   60        FP
CVS Pharmacy, Inc.                 18   Material Handling           Jul-01             207,486                   60        FP
CVS Pharmacy, Inc.                 18   Printing / Graphic          Jan-02             196,345                   60        OL
                                           Arts
CVS Pharmacy, Inc.                 18   Phone System                Oct-01              72,808                   60        FP


      Past performance is not necessarily indicative of future performance.



                                     A - 15

                                                                                                                        Lease
                                                                 Commence       Acquisition        Percent     Lease     Type
Lessee                          Notes    Equipment Type         Date(s) (1)      Cost (2)       Leverage (3) Term (4)    (5)
------                          -----    --------------         -----------      --------       ------------ --------    ---

Ford Motor Company                      Batteries and Fork          Oct-03             120,901                34 - 60    OL, HP, FP
                                           Lifts
Ford Motor Company                      Material Handling
                                           Equipment                Aug-03           2,878,521                30 - 58    OL, HP, FP
General Electric Company            8   Lathes                      Apr-02           2,240,326                   84        OL
General Electric Company            8   Grinders and                Apr-02           2,033,697                   84        OL
                                           Sputtering Machine
General Electric Company            8   Toshulin Powerturn          Aug-02           1,705,500                   84        OL
                                           Machine
General Electric Company            8   Remfg Bullard Vt       Dec-02 to Aug-03      1,127,926                   84        FP
                                           Lathe
General Electric Company            8   CNC Grinding Machine        May-02             960,432                   84        OL
General Electric Company            8   Mazak Horizontal            Dec-02             746,775                   84        FP
                                           NC Lathe
General Electric Company            8   Rosler Vertical             Sep-03             678,164                   84        FP
                                           Spindle
General Electric Company            8   Blohm Cnc Grinding          Aug-03             599,000                   84        FP
                                           Machine
General Electric Company            8   Grinder                     Mar-01             561,697                   84        FP
General Electric Company            8   Remfg Sundstrand            Mar-03             461,179                   84        FP
                                           Omnimill
General Electric Company            8   Sundstrand Omnimill         Jul-02             461,179                   84        OL
General Electric Company            8   Remfg Bullard Mill          Sep-03             386,000                   84        FP
                                           Machine
General Electric Company            8   Tube Benders                Feb-03             343,738                   84        FP
General Electric Company            8   Projection Welder           Oct-02             251,100                   84        FP
General Electric Company            8   Argon Atomsphere            Sep-03             250,308                   84        FP
                                           Furnaces
General Electric Company            8   Toshulin Powerturn          Aug-02             189,500                   84        FP
                                           Cat 50
General Electric Company            8   Wire EDM                    Jul-02             172,392                   84        OL
General Electric Company            8   Electrolytic Cutoff         Nov-02             119,935                   84        FP
                                           Machine
General Electric Company            8   Newall Cnc Grinding         Jan-03             106,715                   84        FP
                                           Machine
General Electric Company            8   Indel Small                 Sep-02             101,374                   84        FP
                                           Sputtering Machine
General Electric Company            8   Fryer Mb-15 Bed             Oct-02              43,950                   84        FP
                                           Milling Machine
General Electric Company            9   Crane                       Feb-02             282,050                   60        OL
General Electric Company            9   Molding Machine             Dec-00             260,000                   36        OL
General Electric Company            9   Molding Machine             Apr-01             168,012                   60        FP
General Electric Company           19   Drilling Machine            Jul-02             234,000                   60        FP
General Motors Corporation              Material Handling           Mar-02           2,910,436                 26 - 70     FP
Graham Offshore, Inc.              20   Crew and Supply Boats       Jan-02           9,500,000                   60        OL
Johnson Technology, Inc.           21   EDM Speed Drillers          Apr-02           1,221,500                   84        FP
Johnson Technology, Inc.           21   EDM Speed Drillers          May-02             716,000                   84        FP
Johnson Technology, Inc.           21   EDM Machines                Sep-02             261,710                   84        FP
Johnson Technology, Inc.           21   Material Handling           Feb-02              14,700                   84        FP
Johnson Technology, Inc.                Edm Speed Driller           Oct-02             358,000                   84        FP
Mastec North America, Inc.              Various Construction        Jan-03           2,392,924                   60        HP
                                           Equipment
Mastec North America, Inc.              Kubota Excavators           Apr-03             238,320                   36        OL
                                           W/Bucket
Mastec North America, Inc.              2001 Manitowoc              Apr-03             125,000                   36        OL
                                           28-Ton Boom Truck
Memgen Corporation                      Computer, Software          Sep-03             350,000                   24        FP
                                           & Lab Equip
National Gypsum Company                 CAT Equipment               Jul-02           1,382,558                   60        HP
National Gypsum Company                 Roll Crusher                Jul-02             884,757                   60        HP
National Gypsum Company                 CAT Equipment               Jul-01             853,074                   60        OL
National Gypsum Company                 Tractor                     Apr-01             662,273                   60        OL
National Gypsum Company                 Wheel loader and            Jan-02             383,208                 48 - 60     OL
                                           tractor
National Gypsum Company                 CAT Equipment               Oct-01             207,266                   60        OL
National Gypsum Company                 Dump trailer                Sep-02              24,959                   60        HP
National Gypsum Company                 CAT Equipment               Aug-02               8,375                   47        OL
New NGC, Inc.                           Caterpillar Wheel           Jul-03             827,415                   60        HP
                                           Loader
New NGC, Inc.                           2004 Freightliner           Jul-03             229,438                 60 - 72     FP
                                           Tractors
Nortel Networks, Inc.                   Office Furniture            Mar-01           1,065,692                   83        FP
Peabody Holding Company                 Joy Mining Equipment        Oct-02           5,083,396                   60        FP
Peabody Holding Company, Inc.           Joy Continuous Miner        Oct-02              28,039                   60        FP
                                           & Haulers
Proficient Networks, Inc.          22   Computer Equipment     Apr-03 to Aug-03        121,141                   24        FP
Quick Study Radiology, Inc.             Computer Related            Apr-03              20,920                   26        FO
                                           Equipment
Rubicon Technology, Inc.                Lapping & Polishing         Sep-03             300,000                   18        FP
                                           Machine
Rubicon Technology, Inc.                Surface Analyzer            Dec-03             200,000                   24        FP
SEACOR Marine, LLC                 20   Supply boat                 Jan-02           1,700,000                   60        OL
Seven Hills Paperboard, Llc             Wheel Loader &              Oct-03             136,355                   36        HP
                                           Forklifts
Sony Pictures Entertainment,            Digital recorders           Nov-01             762,524                   36        FP
   Inc.
U.S. Telepacific Corp.                  Titan System                Sep-03             345,944                   18        FP
                                           Materials
U.S. Telepacific Corp.                  Networking Equipment        Oct-03             599,272                   18        FP
U.S. Telepacific Corp.                  Networking Equipment
                                           and Office Furniture     Oct-03              54,784                   18        FP
Williams Distributed Power         16   Micro Turbine Systems       Apr-01             717,356                   60        OL
   Services, Inc.
                                                                                  -------------
                                           ATEL Capital Equipment Fund IX total:  $ 69,800,513
                                                                                  =============

      Past performance is not necessarily indicative of future performance.

                                     A - 16

ATEL Capital Equipment Fund X

Arbinet-thexchange, Inc.                Telecom Switch              Aug-03           $ 654,526                   36        FP
Arsenal Digital Solutions               Software Licenses           Jan-04              42,943                   24        FP
   Worldwide, Inc.
Arsenal Digital Solutions               Computer Software           Sep-04              44,138                   24        FP
   Worldwide, Inc.
Arsenal Digital Solutions               Computer Hardware           Jun-04             171,041                   36        FP
   Worldwide, Inc.
Arsenal Digital Solutions               Computer Hardware and       Jul-04              73,396                   36        FP
   Worldwide, Inc.                         Phone System
Arsenal Digital Solutions               Office Furniture            Aug-04              74,243                   36        FP
   Worldwide, Inc.
ARYx Therapeutics                       Testing equipment           Apr-03             182,125                   30        FP
ARYx Therapeutics                       Computer Equipment          Jul-04             115,279                   24        FP
Ball Corporation                        Bulk boxes, Pallets         Sep-03           2,793,225                   59        FP
                                           & Tiers
Ball Corporation                        Bulk boxes, Pallets         Oct-03             631,118                   60        FP
                                           & Tiers
Ball Corporation                        Bulk boxes, Pallets         Nov-03             408,800                   60        FP
                                           & Tiers
Boingo Wireless, Inc.                   Computer Equipment          Sep-04             102,518                   30        FP
Cedar Point Communications, Inc.        Computer Equipment          Aug-04             185,618                   36        FP
Cedar Point Communications, Inc.        Computer Equipment and      Sep-04              73,112                   36        FP
                                           Office Furniture
Colowyo Coal Company L.P.               Walking Drag Line           Apr-03           2,000,000                   32        OL
Daimler Chrysler Corporation            Materials Handling          Oct-04           1,491,667                   60        FP
Dorado Network Systems                  Office Furniture            Jun-04              87,430                   18        FP
   Corporation
Dorado Network Systems                  Computer Equipment          Jul-04              89,066                   18        FP
   Corporation
Dorado Network Systems                  Computer Equipment          Aug-04              48,084                   18        FP
   Corporation
General Electric Company /              Machine Tools               Dec-03           6,088,818                 62 - 75   OL, HP
   GE Aircraft Engines
Helijet International, Inc.             Helicopters                 Apr-04           2,680,000                   60        OL
International Paper Company             Dozer                       Apr-04             593,560                   60        OL
International Paper Company             Lift Trucks, Loader    Jun-04 to Aug-04        267,750                 36 - 60     HP
International Paper Company             Loader, Carrier             Jun-04             233,840                   60        HP
Kaiser Foundation Hospitals             Information Storage         Oct-03             538,742                   36        HP
                                           Equipment
Kaiser Foundation Hospitals             Information Storage         Dec-03             110,814                   34        HP
                                           Equipment
Kaiser Foundation Hospitals             Information Storage         Jan-04             105,488                   34        HP
                                           Equipment
Kaiser Foundation Hospitals             Information Storage         Nov-03             291,390                   36        HP
                                           Equipment
Kaiser Foundation Hospitals             Information Stroage         Jun-04              33,288                   29        HP
                                           Upgrade
Lafarge North America, Inc.             Forklifts                   Apr-04             836,266                   36        OL
Lafarge North America, Inc.             Forklifts                   Jul-04           1,091,782                   36        OL
Lightship Holding, Inc. &               Telecommuni- cations        Jul-04             375,000                   24        FP
   Lightship Telecom, LLC                  & Office Furniture
New NGC, Inc. dba National              Cat Tractor & Shovel        Apr-04           1,371,097                 42 - 66     OL
   Gypsum Company
On24, Inc.                              Computer Equipment          Sep-04              53,317                   36        FP
Overnite Transportation Company         Over-the-road Tractors      Apr-04             848,881                   60        OL
Overnite Transportation Company         Over-the-road Tractors      May-04           1,543,420                   60        OL
Starcite, Inc.                          Working Capital Loan        Jul-04             175,000                   24        NR
                                                                                ---------------
                     ATEL Capital Equipment Fund X total:                         $ 26,506,782
                                                                                ===============

                                      TOTAL OF ALL FUNDS:                        $ 345,348,070
                                                                                ===============

Past performance is not necessarily indicative of future performance.

A - 17

TABLE V ACQUISITION OF EQUIPMENT FOOTNOTES

(1) In many cases, a Lease transaction is funded over a period of time according to the Lessee's equirements. herefore Commencement Date(s)" expressed as a range represents multiple commencement dates occurring or anticipated under the same Lease line.
(2) "Acquisition Cost" includes either amounts committed to Lessees for funding by the program, or the actual Equipment acquisition cost, less any Acquisition Fees. All figures are rounded.
(3) "Percent Leverage" represents the percent ratio of the original principal amount of the debt acquired or assumed by the program, to the Acquisition Cost of the Equipment. The Equipment may be "leveraged" (where a portion of the Equipment Acquisition Cost is financed using non-recourse debt financing) at the time of, or subsequent to, the acquisition of the Equipment by the program. Therefore, actual leverage ratios may be more or less than indicated due to the timing of the acquisition of the Equipment in relation to the amortization of the principal amounts of the debt.

(4) "Lease Term" is expressed in terms of months, although the actual Lease Term may be expressed as monthly, quarterly, semiannual or annual.
(5) A designation of "FP" indicates that the aggregate rents to be received during the Lease Term exceed or are equal to the Acquisition Cost of the Equipment. A designation of "OL" indicates that the aggregate rentals to be received during the Lease Term are less than the Acquisition Cost. A designation of "HP" indicates that the aggregate rents to be received during the Lease Term exceed or are equal to 90% of the Acquisition Cost of the Equipment.
(6) A division of Waban, Inc.
(7) Aircraft is based out of the Republic of Finland.
(8) Lessee is General Electric Company, by its division GE Aircraft Engines.
(9) Lessee is General Electric Company, by its division GE Plastics.
(10) Asset is held in a trust. A 20% beneficial interest in the trust is held by Fund 7, with the remaining 80% beneficial interest in the trust held by Fund 8.
(11) Guaranteed by Omnicom Group, Inc. Actual lessees are various subsidiaries of Omnicom Group Inc.: The DDB Needham Worldwide Communications Group Inc.; Griffin Bacal Inc.; DDB Needham Chicago, Inc.; DDB Needham Dallas, Inc.; PGC Advertising, Inc.; The Focus Agency, LP.; Elgin DDB Inc.; Group Management Services and TLP, Inc.
(12) Asset is held by a special purpose entity. Acquisition cost represents 51% of the total cost. The remaining 49% is owned by an unaffiliated program but continues to be managed by an affiliate.
(13) Guaranteed 40% by Seacor Smit, Inc. and 60% by Transportacion Maritima Mexicana.
(14) Asset is held in a trust. A majority beneficial interest in the trust is held by the program, with the remaining beneficial interest in the trust held by an unaffiliated program managed by an affiliate.
(15) Assets are on short-term sub-leases with various sub-lessees.
(16) Guaranteed by Williams Companies, Inc.
(17) Asset held in a trust with Bank of New York as Trustee. Two distinct beneficial interests in the trust estate, representing an aggregate 42.5% interest of the total trust estate, purchased in two separate transactions. The remaining 57.5% of the trust estate is owned by an unaffiliated institutional investor. Trustee may only act upon unanimous instructions of all beneficial owners in the trust estate.
(18) Guaranteed by CVS Corporation.
(19) Lessee is acting through its division, GE Engine Services, Inc.
(20) Guaranteed by SEACOR Smit Inc. Graham Offshore LLC changed from Graham Offshore, Inc on December 31, 2003. Seacor Marine LLC changed from Seacor Marine, Inc. on December 31, 2003.
(21) Guaranteed by General Electric Company acting through its division GE Aircraft Engines operating division.
(22) Merged with and now named Infiniroute Networks as of April 2004.
(23) Lessee filed for protection under Chapter 11 of the U.S. Bankruptcy Act. All original lease payments were made. The lease was assumed by Vanguard Car Rental on November 11, 2003.
(24) Name changed to LaFarge North America, Inc.

Past performance is not necessarily indicative of future performance.

A - 18

TABLE VI

SALES OR DISPOSALS OF EQUIPMENT

ATEL Capital Equipment Fund VII, ATEL Capital Equipment Fund VIII and ATEL Capital Equipment Fund IX have disposed of equipment in their portfolios as of December 31, 2003. Set forth below is a summary of equipment sales and dispositions as of such date. Sales were for consideration unless otherwise noted. Interim rent (rent paid prior to formal commencement of a lease), hold-over rent (rent received after termination of the initial lease term, but before formal extension or disposition) and extension rent (rent paid after formal extension of a lease) are included in the "Excess of Rents Over Expenses" column. "Equipment Acquisition Price" includes acquisition fees. Dispositions are shown on a per asset basis.

                                                                                                                          Excess
                                                                                                                            of
                                                                           Equipment                                    Rents Over
                                                        Acquisition      Acquisition                        Sale         Expenses
Lessee                          Type of Equipment         Date (1)        Price (2)       Sale Date       Price (3)         (4)
------                          -----------------         --------        ---------       ---------       ---------         ---

ATEL CAPITAL EQUIPMENT FUND VII

A.P.Moller (Maersk)             Containers                 Dec-97            $ 22,801       Feb-03           $ 20,400      $ 12,593
Allian Techsystems, Inc.        Manufacturing              Dec-97             138,505   Jan to May-02           1,408        286,130
Anchor Glass Container          Glass Packaging            Apr-98              45,598       Jun-98             60,611         10,086
   Corporation                     Equipment
Anchor Glass Container          Various Computer           Dec-97             404,995       Jul-99             19,021        456,356
   Corporation                     Equipment
Anchor Glass Container          Glass Packaging            Dec-97             325,684       Nov-98            357,890        116,336
   Corporation                     Equipment
Applied Magnetics               Manufacturing              Dec-97           7,975,841  May-00 to Jun-00     1,661,217      2,652,847
   Corporation
Applied Magnetics               Manufacturing              Jun-97           4,152,810       Jan-01                  -      2,218,334
   Corporation
Avon Products, Inc.             DEC Mira 11/83 System      Dec-97              29,415       Aug-99             14,800         44,147
Blue Star Line Ltd.             Containers                 Dec-97              17,432       Dec-02                383         11,662
Burlington Northern & Santa Fe  Containers                 Jun-98               9,280       Sep-03              7,016          5,556
Burlington Northern & Santa Fe  Containers            Jun-98 to Sep 98        111,360  Feb-03 to Jun-03        88,565         61,019
Burlington Northern & Santa Fe  Locomotives                Jan-98           2,025,000       Aug-00          1,500,000      1,118,018
Burlington Northern & Santa Fe  Locomotives                Jan-98           4,050,000   Oct to Nov-01       2,148,551      3,209,719
Burlington Northern Santa Fe    48'Aluminium Domestic Jun-98 to Sep-98         64,960  Jul-99 to May-00        68,992          9,320
                                   Container
Burlington Northern Santa Fe    48'Aluminium Domestic Jun-98 to Sep-98         27,840       Oct-01             25,805         11,112
                                   Container
Burlington Northern Santa Fe    48'Aluminium Domestic Aug-98 to Sep-98         27,840       Jan-99             30,081          1,224
                                   Container
Canandaigua Wine Company, Inc.  Wine Barrels               Jun-98             152,734   May to Aug-01          22,714        427,074
Canandaigua Wine Company, Inc.  Wine Barrels               Jun-98              48,736   Oct to Dec-01           7,695        152,165
Canandaigua Wine Company, Inc.  Wine Barrels               Dec-97             192,372       Dec-00             33,702        178,147
Canandaigua Wine Company, Inc.  Barrels                    Dec-97             376,364       May-03             30,000        413,208
Canandaigua Wine Company, Inc.  Wine Barrels               Feb-97             303,325       Feb-02             25,200        317,755
Cargill, Inc.                   Railcars                   Jan-97              99,000       Oct-97             96,747          9,415
Cargill, Inc.                   Covered Hopper        Jan-97 to Sep 98        122,539  Jan-03 to Jul-03        24,747        131,820
                                   Railcars
Cargill, Inc.                   Covered Hopper             Sep-98              12,103       Aug-99             18,000          5,253
                                   Railcars
Cargill, Inc.                   Covered Hopper             Sep-98              67,154       Jul-01             58,062         47,880
                                   Car
Cargill, Inc.                   Jumbo Covered Hopper       Jan-97              66,000  Jul-99 to Jun-00        57,867         33,427
                                   Railcar
Cargill, Inc.                   Jumbo Covered Hopper       Jan-97              33,000       Oct-01             25,683         28,828
                                   Railcar
Cargill, Inc.                   Jumbo Covered Hopper       Jan-97              66,000       Mar-02             51,655         25,438
                                   Railcar
Cargill, Inc.                   Jumbo Covered Hopper       Jan-97           1,184,229   May to Jun-02         158,832      1,156,298
                                   Railcar
Celestica Corporation           Manufacturing              Dec-97              73,121       Oct-02              5,133         75,588
Celestica Corporation           Computers                  Dec-97              33,721       Oct-02              2,367         34,859
Consolidated Diesel Company     Minolta Copiers            Dec-97              15,697  Nov-98 to Mar-99         2,249         16,690
Consolidated Diesel Company     Manufacturing              Dec-97              15,161       May-02              5,000         37,927
Consolidated Rail Corporation   Domestic Container         Aug-97              10,255       Jan-98             10,752          9,646
Consolidated Rail Corporation   Containers            Aug-97 to Oct 97         20,510       Oct-02             13,202         13,725
Consolidated Rail Corporation   Gooseneck Container        Oct-97               6,315       Oct-99              5,896          1,714
                                   Chassis
Consolidated Rail Corporation   Container                  Oct-97              10,255       Jul-01              7,681          5,153
Costain Coal, Inc.              Vme/Euclid 339Sd Rear      Apr-98             805,181       Jun-98            886,985        161,683
                                   Dump Truck

      Past performance is not necessarily indicative of future performance.


                                     A - 19

                                                                                                                          Excess
                                                                                                                            of
                                                                           Equipment                                    Rents Over
                                                        Acquisition      Acquisition                        Sale         Expenses
Lessee                          Type of Equipment         Date (1)        Price (2)       Sale Date       Price (3)         (4)
------                          -----------------         --------        ---------       ---------       ---------         ---

CVS Pharmacy, Inc.              Telecommunications         Jul-99              77,935       Oct-02              2,700         44,389
DaimlerChrysler Corporation     Materials Handling         Sep-98             244,362       Feb-02             36,145        212,460
Danskin, Inc.                   Textile Manufacturing      Dec-97             255,717  Aug-98 to Dec-98       248,350        110,500
                                   Equipment
DDB Needham Dallas Inc.         Furniture & Fixtures  Dec-97 to Jun-98        897,829  Feb-03 to Jul-03       134,674        939,333
DDB Needham Worldwide Company   Office Furniture           Jun-97              20,292       Aug-02              3,545         21,484
Dole Fresh Fruit Company        40'Hi-Cube                 Dec-97              68,403       Aug-99             73,440         55,435
                                   Refrigerated
                                   Container
Emmpak Foods, Inc.              Materials Handling         Dec-97              91,850       Mar-01              7,500        135,496
Empire Blue Cross And Blue      Office Furniture           Dec-97             696,766       May-00                  1        911,434
   Shield
Exel Logistics, Inc.            1993 International         Apr-98              88,610       May-98             89,307         16,341
                                   8200 Tractor
Exel Logistics, Inc.            1993 Monon Semi-           Apr-98              45,337       May-98             45,693          8,360
                                   Trailer
Exxon Mobil                     Bell 206L-1 Long           Nov-96           1,650,000       Mar-00          1,699,276        900,000
                                   Ranger Helicopter
Exxonmobil                      Construction               Nov-97              92,773       Nov-03             45,000        122,052
ExxonMobil                      Helicopter                 Oct-97           1,160,000       Sep-00          1,324,610        557,603
Firstunion-Pioneer Chlor Alkali Railroad                   Dec-97              31,443       Dec-03                  -         30,510
Firstunion-Riceland Foods, Inc. Tank Cars                  Dec-97              17,594       Nov-01             15,815         19,040
Firstunion-Riceland Foods, Inc. Tank Cars                  Dec-97              17,594       Apr-03             15,895         25,276
Firstunion-Seaboard Transport   Tank Cars                  Dec-97              45,989  Nov-00 to Mar-01        22,113         74,389
FirstUn-Riceland Foods, Inc.    Tank Cars                  Jan-98              24,467       Nov-02             15,427
GATX Rail Corporation           Railroad                   Dec-98              33,455       Dec-03             13,904         27,858
GATX Rail Corporation           Tank Car                   Dec-98              40,601       Jul-01             25,422         12,249
General Electric Company-       Manufacturing         Jun-98 to Dec-00      5,148,931       Mar-03          3,663,768      2,859,065
   Aircraft Engines
General Electric Company-       Computers                  Aug-98              86,366       Sep-02                900        110,761
   Aircraft Engines
General Electric Company-       Manufacturing              Aug-98             221,977   Jan to May-02           7,383        259,772
   Aircraft Engines
General Electric Company-       Trackmobile Rail Car       Feb-97             166,602       Jul-02             72,000        141,716
   Plastics                        Mover
General Electric Company-       Injection Molding          Dec-96             906,370       Mar-01            275,000        875,736
   Plastics                        Machine
General Motors Corporation      Material Handling     Oct-01 to Dec-01      9,963,511       Mar-03          7,992,804      3,596,609
General Motors Corporation      Construction               Dec-01             149,993       Mar-03            124,437         52,887
General Motors Corporation      Containers                 Dec-01               5,003       Mar-03              4,150          1,432
General Motors Corporation      Trucks And Trailers        Oct-01             738,786       Mar-03            577,632        287,753
General Motors Corp-Powertrain  Material Handling          Apr-98             221,719       Nov-02             20,989
General Motors Corp-Powertrain  Material Handling          Dec-97              72,837       Nov-02             10,248         61,111
General Motors Corp-Powertrain  Forklift                   Dec-97              57,964  Jun-03 to Dec-03           201         84,981
Grand Trunk Western Railroad    86'6" 100-Ton High         Dec-97           3,342,139       Jan-00          1,672,856      2,241,057
                                   Cube Box Car
Group Management Services       Furniture & Fixtures       Jun-98              10,209       Jul-03              1,531         10,632
Group Management Services       Office Furniture /         Dec-97             170,867       Dec-99            143,378         72,544
                                   Fixtures
Hambros Vendor Leasing Limited  Various Transporta-        Nov-97             222,022       Sep-02             37,680        155,473
                                   tion Equipment
Hambros Vendor Leasing Limited  Various Equipment          Nov-97              43,181       Sep-02             13,201         17,843
Hambros Vendor Leasing Limited  Applied 414 S2 Diesel      Sep-97              16,864       Oct-99              4,349         21,038
                                   Sweeper
Hambros Vendor Leasing Limited  Vehicles                   Sep-97             531,929       Oct-01            139,121      1,016,561
Hambros Vendor Leasing Limited  Trucks And Trailers        Sep-97           2,324,021  Mar-03 to Nov-03       172,053      2,246,077
Hambros Vendor Leasing Limited  Vehicles                   Sep-97              97,043  Mar-03 to Nov-03        15,326        100,033
Hartz Foods, Inc.               Thermo Kings               Dec-97              18,422       Oct-98                  1         22,671
                                   Refrigeration Unit
Hastings Leasing Limited        Medical                    Oct-97           1,563,722  Feb-03 to Sep-03        77,957      2,694,765
Hastings Leasing Limited        Various Transporta-        Oct-97               7,260  Oct-99 to Feb-00        11,471         16,675
                                   tion Equipment
Hastings Leasing Limited        Various Transporta-        Oct-97           1,513,626    Feb & Jul-00          54,990      2,403,737
                                   tion Equipment
Hastings Leasing Limited        Various Transporta-        Oct-97              15,875       Dec-01              1,183          9,087
                                   tion Equipment
Hastings Leasing Limited        Various                    Oct-97           1,199,142   Apr to Jul-01         176,152        992,148
Hastings Leasing Limited        Various Equipment          Oct-97             824,700   Jul to Dec 02         147,271        665,247
Hastings Leasing Limited        Computers                  Oct-97             315,503       May-02             11,087        225,468
Hastings Leasing Limited        Medical Equipment          Oct-97             474,066       Nov-02             48,367        396,155
Hastings Leasing Limited        Helicopter                 Oct-97             944,018       Dec-02            624,650        762,074
Hastings Leasing Limited        Vehicles                   Oct-97             877,626   Mar to Dec 02         181,224        669,675
Hastings Leasing Limited        Various Transporta-        Oct-97           3,902,880       Jun-02            287,640      2,840,763
                                   tion Equipment
Hastings Leasing Limited        Office Automation          Oct-97             115,113  Jan-03 to Dec-03        14,750        195,398
                                   Equip.
Hastings Leasing Limited        Trucks And Trailers        Oct-97           1,090,030  Feb-03 to Dec-03       110,723      1,821,569
Hastings Leasing Limited        Vehicles                   Oct-97             830,932  Jan-03 to Dec-03        88,912      1,370,080
Hastings Leasing Limited        Miscellaneous              Oct-97             521,701  Jan-03 to Dec-03        68,684        829,266

      Past performance is not necessarily indicative of future performance.

                                     A - 20

                                                                                                                          Excess
                                                                                                                            of
                                                                           Equipment                                    Rents Over
                                                        Acquisition      Acquisition                        Sale         Expenses
Lessee                          Type of Equipment         Date (1)        Price (2)       Sale Date       Price (3)         (4)
------                          -----------------         --------        ---------       ---------       ---------         ---

Helm Financial Corporation      Railroad              Jul-99 to Aug-99      1,252,740       Oct-03             85,000        724,760
Helm Financial Corporation      Locomotives                Aug-99           1,252,740  Oct-00 to Jul-01       288,500        329,801
Helm Financial Corporation      Locomotives                Aug-99             417,580       Sep-01            106,000         93,563
Henry General Hospital          Medical                    Dec-97             185,700       Jun-01             20,700        194,979
Hughes Network Systems, Inc.    Telecommunications         Dec-97              71,860       Dec-99                  -        266,154
                                   Equipment
Hughes Network Systems, Inc.    Communications             Dec-97              25,377       Dec-00                  -         66,043
Hyplains Beef, L.C.             Food Processing            Dec-97           1,235,019       Jan-99          1,145,190        684,040
                                   Equipment
IBM Corporation                 Stereolithography          Dec-97              30,026       Dec-98             50,000         36,010
Illinois Central Railroad       Plate "C" Cushioned        Jan-97              23,000       Nov-99             26,981         12,308
                                   Boxcar
International Paper Company     Materials Handling    Dec-96 to Jan-97        588,300   Mar to Apr-02         169,184        619,290
International Paper Company     Materials Handling         Jul-97              73,595       Sep-02             23,000
International Paper Company     Material Handling          Jul-97             289,302  Aug-03 to Oct-03        46,500        331,296
International Rectifier Corp.   VSLI Critical Dim.         Apr-98              12,056       May-98             16,805          1,139
                                   Measure System
International Rectifier Corp.   Optical Assoc.Handler      Apr-98              13,336       May-98             12,000          4,480
                                   Assy W/Kit
International Rectifier Corp.   Wafer Cleaning System      Apr-98              86,791       Jun-98             95,000         26,672
International Rectifier Corp.   Itc5511D Energy            Apr-98               9,027       Jun-98              6,000          3,518
                                   Testing System
International Rectifier Corp.   Furnace/Heat Base          Apr-98             153,515       Jun-98            154,782         71,669
International Rectifier Corp.   Bdf-41 Furnace             Apr-98             124,193       Jun-98            125,218         57,233
                                   W/Attachments
International Rectifier Corp.   Two Zone Thermal           Dec-97             190,911  Aug-98 to Oct-98       148,000         76,091
                                   Shock Chamber
ITO Corporation                 Materials Handling         Apr-98              41,543       Jul-00                  -         46,015
ITO Corporation                 Taylor Stacker W/Fork      Dec-97             104,878       Apr-99                  -        119,136
                                   Shifter
ITO Corporation                 Ottawa Commando 30         Dec-97              15,678       Aug-99                  -        115,010
                                   Yard Hustler
Kraft Foods North America,Inc.  Furniture & Fixtures  Oct-97 to Nov-98      2,360,032       Mar-03          1,430,116      1,856,959
Kraft Foods North America,Inc.  Telecommunications    Jul-98 to Aug-98        561,826       Mar-03            215,925        548,937
Louisiana Workers               Printer                    Dec-97               2,200       Jun-99                  -         11,393
   Compensation Corp.
Maxtor Corporation              Computer & Testing         Dec-97             241,310       Aug-99             11,734        265,919
                                   Equipment
Maxtor Corporation              Office Automation          Aug-97             533,698       Aug-00            185,894        508,526
Mcdonnell Douglas               Material Handling          Apr-98              96,510       May-03             34,000         84,954
   Helicopter Corporation
Mintec International, Inc.      Laser Measuring       Dec-96 to Dec-97      1,378,705       Oct-01             17,000      1,875,380
                                   Systems
Mrxx-Illinois Central Railroad  Boxcars                    Jan-97              23,000       Jul-03             20,706         20,625
Nippon Yusen Kaisha             Containers                 Dec-97              17,432       Feb-03             12,750         36,710
   (N.Y.K.Line)
Nippon Yusen Kaisha             Refrigerated Container     Dec-97              17,432       Jun-01             13,600          8,484
   (N.Y.K.Line)
Nippon Yusen Kaisha             20'Aluminum                Dec-97              17,432       Feb-99             20,995          3,059
   (N.Y.K.Line)                    Refrigerated
                                   Container
North American Chemical Co.     Mini Magnetic Flow         Dec-97              18,809       Dec-98                  -         22,771
                                   Meters
North American Salt Company     Insulated Tank Car         Dec-97              19,088       Jul-02             22,921         15,262
NVR, Inc.                       Home Manufacturing         Oct-97              45,880       Nov-99             42,000         14,479
                                   Equipment
PGC Advertising, Inc.           Furniture & Fixtures  Dec-97 to Mar-98         75,514  Feb-03 to Apr-03        11,327         78,886
Plasmaquest, Inc.               Tatung Sparcstations       Dec-97               6,406       Aug-98              5,445          7,104
Ralphs Grocery Company          Materials Handling         Dec-97              95,598       Mar-00                  -        153,606
Ralphs Grocery Company          Office Automation          Dec-97             179,787   May to Jun-01               -         63,731
Riceland Foods, Inc             23,700 Gal Uni-Temp        Jan-98              17,594       Apr-98             17,594          1,981
                                   Tank Car
Rose Acres Farms, Inc.          Automatic Case Packer      Dec-97             185,461       Sep-99             64,700        155,180
Sarif, Inc.                     ECR Enhanced CVD           Dec-97             224,702       Apr-99             89,826        225,348
                                   System
Sematech, Inc.                  Manufacturing              Jun-98           2,400,000       Sep-00          1,290,000      1,575,742
Sematech, Inc.                  Concept Two-Sequel-S       Sep-97           1,303,600       Jun-00            762,236      1,225,058
                                   Cvd (90%)
Smitty's Super Valu, Inc.       Furniture, Fixtures &      Apr-98             451,861       Jun-98            601,960        139,202
                                   Equipment
Sony Pictures Entertainment,    Office Automation          Dec-98              78,820       Dec-01             37,400         79,580
   Inc.
Sony Pictures Entertainment,    Office Automation          Mar-98           1,278,900       Apr-01            264,600      1,249,979
   Inc.
Sony Pictures Entertainment,    Recreation Equipment       Dec-98              83,642       Jan-03             25,000         74,089
   Inc.
Southern Pacific Transportation EMD SD45-T2 Locomotive     Dec-97             397,658       Mar-99            520,000        391,486
   Company
Southwest Health Center, Inc.   Siemens Mammographic       Apr-98              13,000       May-98             18,500          1,331
                                   X-Ray
Stater Brothers Markets         Grocery Store              Apr-98              13,643       Jun-98                  -         16,315
                                   Equipment
Tarmac America, Inc.            Tractors                   Mar-97              35,000       Aug-97             33,666          6,119
Tarmac America, Inc.            Construction               Mar-97             315,000       Oct-00                  1        310,156
                                   Equipment
TASC, Inc.                      Office Equipment      Oct-97 to Jul-98         27,247  Dec-98 to Jun-99        21,441         26,974
TASC, Inc.                      Computers             Sep-98 to Apr-99        124,117  Sep-02 to Oct-02        21,595        122,878
TASC, Inc.                      Office Automation     Jul-98 to Apr-99      1,702,185   Jan to Jul-02         128,617      1,752,934
TASC, Inc.                      Office Automation      Feb to Sep-98        1,291,004   Oct to Dec-01          77,685      1,499,721
TASC, Inc.                      Office Automation          Jan-99           2,380,289  Oct-00 to Aug-01       239,939      2,587,792
The Burlington Northern & Santa General Electric           Dec-96             208,790       Jun-99            125,000        143,520
   Fe Railroad Company             C30-7 Locomotive
The DDB Needham Worldwide       Furniture & Fixtures  Mar-98 to Jun-98         37,688  Apr-03 to Jul-03         5,653         39,235
   Company
The Pittston Company            Mining                     Dec-98             232,827       Dec-03             75,000        233,940
The Pittston Company            Construction          Sep-98 to Dec-98      2,246,938       Aug-03            472,277      2,215,213
The Pittston Company            Mining                     Dec-98             369,793       Mar-03            105,266        924,494
Thompson Pipe & Steel Company   Office Furniture &         Apr-98              31,918       May-98             25,000          6,012
                                   Fixtures
Thomson Saginaw Ball Screw Co.  Machine Tools              Dec-97             488,917       Aug-98            382,771        242,618
Transamerica Leasing Inc.       Containers                 Dec-97              57,664    May & Nov-03          47,675          8,271
Triad Intl Maintenance          Aircraft Access and        Dec-97             954,124  Jul-98 to Aug-98     1,306,184        367,159
   Corporation                     Ground Support
                                   Equipment
Ultrabeam Lithography, Inc      Manufacturing              Nov-97             783,854       Jul-00            572,983        414,380
Ultrabeam Lithography, Inc.     Manufacturing              Dec-98             830,770       Feb-03            249,231        838,973
Unified Western Grocers, Inc.   Material Handling          Apr-98             810,790       Oct-03             26,368        994,265
Union Tank                      Exterior-Coiled            Jan-98              16,606       May-00              1,500          4,584
                                   Insulated Tank Car
Union Tank Car Company          Exterior-Coiled            Dec-97              33,212  Dec-99 to May-00         5,500         20,437
                                   Insulated Tank Car
United States Steel Corporation Construction               Jun-97              75,309       Oct-03             25,000         80,102
Universal City Florida Partner  Computers                  Feb-99             226,123  Oct 02 to Dec 02         9,686        579,709
Universal City Florida Partners Office Automation     Sep-98 to Mar-99      1,438,997   Jan to Aug-02          51,507      1,534,657
US Surgical Corporation         Manufacturing              Jun-98             195,987       Oct-03            132,605        112,522
US Surgical Corporation         Vascular Laser Stent       Jun-98             372,196       May-00            360,397         91,203
                                   Cutting Syst
US Surgical Corporation         Manufacturing              Jun-98              60,971       Sep-02             14,704         38,986
Wagner College                  Various Desktop            Dec-97              91,951  Aug-98 to Oct-98        34,289         77,503
                                   Computers
Wayne Farms                     Materials Handling         Dec-97              64,686       Feb-01             30,000        103,436
                                                                        --------------                   ------------- -------------
                                                                         $101,298,756                    $ 41,064,424  $ 77,833,388
                                                                        ==============                   ============= =============

      Past performance is not necessarily indicative of future performance.




                                     A - 21

                                                                                                                          Excess
                                                                                                                            of
                                                                           Equipment                                    Rents Over
                                                        Acquisition      Acquisition                        Sale         Expenses
Lessee                          Type of Equipment         Date (1)        Price (2)       Sale Date       Price (3)         (4)
------                          -----------------         --------        ---------       ---------       ---------         ---

ATEL CAPITAL EQUIPMENT FUND VIII

Burlington Northern & Santa Fe  Locomotives                Nov-99           $ 587,500       Mar-03          $ 483,653     $ 221,406
Burlington Northern & Santa Fe  Railroad              Sep-99 to Nov-99      1,634,002  Nov-03 to Dec-03       154,700     1,346,436
Celestica Corporation           Manufacturing              Dec-00           1,573,285       Jul-03            491,000     1,224,300
CSX Transportation, Inc.        Box Cars                   Sep-99           6,782,075       Jan-01          7,112,100     1,749,525
CVS Pharmacy, Inc.              Office Automation          Dec-99             106,156       Feb-02             23,850       103,907
CVS Pharmacy, Inc.              Material Handling          Feb-01              20,250       Jul-03             20,250        10,137
CVS Pharmacy, Inc.              Computers             Aug-00 to Feb-01        959,538       May-03            166,999       982,759
CVS Pharmacy, Inc.              Office Automation     Jul-99 to Mar-00        150,925       Oct-01             23,700        64,466
DDB Needham Chicago Inc.        Electronics                Sep-98              43,589       Oct-02             13,462        40,829
DDB Needham Chicago Inc.        Office Automation          Sep-98              41,294       Feb-03                445        54,150
                                   Equipuipment
Emery Worldwide Airlines        Cargo Plane                Jun-00          14,123,602       Apr-03          3,980,000     9,419,761
Firstunion-Archer Daniels       Railroad                   Dec-99              20,151       Dec-03             20,725         8,419
   Midland
GE Aircraft Engines             Tilt Axis Table            Mar-00              31,130       Apr-01             31,130         5,054
GE Aircraft Engines             Manufacturing         Jul-00 to Jan-01      1,085,135       Jun-03            904,522       470,714
Great American Management       Boxcars                    Oct-99             203,250       Apr-03            106,877        69,854
   Services
Great American Management       Pullman Box Car            Oct-99              15,635       Nov-99             15,780             -
   Services
Hallsmith-Sysco Food Services   Trucks And                 Aug-99              64,906       Jul-03             46,141        64,906
                                   Trailers
Hallsmith-Sysco Food Services   Trucks And Trailers        Sep-00              70,914       Nov-03             54,033        35,342
Kansas City Southern Railway    Covered Hopper             Dec-99              40,302       Jul-03             42,322        20,719
                                   Railcars
Overnite Transportation         Trucks And                 Aug-00             135,378       Feb-03             95,920        78,648
   Company                         Trailers
Solectron Corporation           Manufacturing              Aug-99           1,467,047   Oct-03 to Nov-03      544,500     1,166,009
Staples. Inc.                   Office Automation          Dec-98           2,410,939   May to Aug-02       1,356,830     1,711,188
TASC, Inc.                      Office Automation          Jun-99               5,412       Nov-01              1,082         4,276
TASC, Inc.                      Office Automation          Sep-99               9,652       Mar-00              9,520         1,601
TASC, Inc.                      Electronics           Jun-99 to Sep-99         80,982  Sep-02 to Dec-02         8,480        80,500
TASC, Inc.                      Computers             Mar-99 to Sep-99      1,031,896  Sep-02 to Mar-03        50,747     1,034,637
TASC, Inc.                      Office Automation       May to Jun-99          41,977       Jul-02              8,622        43,797
The DDB Needham Worldwide       Office Automation          Sep-98             884,900   Jan to Jul-02          81,819       897,546
   Companies
The DDB Needham Worldwide       Office Automation          Sep-98             780,130       Nov-01            157,667       795,275
   Companies
The DDB Needham Worldwide       Furniture & Fixtures       Sep-98               5,754       Oct-03                863         5,816
   Companies
Tracy Locke Partnership         Furniture & Fixtures       Sep-98             316,222       Nov-03             47,433       319,596
Transamerica Leasing Inc.       Standard 20' Imo1          Dec-98              21,250       Nov-99             22,398         2,490
                                  Tank Container
Transamerica Leasing Inc.       Containers                 Dec-98              42,500       Nov-03             30,770        26,767
Union Pacific Railroad Company  Covered Hopper             Dec-99             503,776       Apr-03            634,135       239,147
                                   Railcars
Union Pacific Railroad Company  Gondola Cars               Dec-99             367,935  Nov-02 to Jun-03       140,335       588,332
Union Pacific Railroad Company  Covered Hopper             Dec-99             261,964       Nov-02            301,980       106,590
                                   Railcars
Union Pacific Railroad Company  Railroad                   Dec-99              43,662       Dec-03             13,289        22,980
Universal City Florida Partner  Computers             May-99 to Mar-00        989,174  Nov-02 to Aug-03        52,937     1,231,602
Universal City Florida Partners Computers                  Jun-00             156,442  Oct-03 to Dec-03        15,114       165,353
Watco Companies,Inc.            Covered Hopper             Dec-99              60,453       Apr-03             77,901         1,117
                                   Railcars
Watco Companies,Inc.             Covered Hopper            Dec-99              60,453       Dec-03             60,296         3,750
                                   Railcars
Whirlpool Corporation           Manufacturing              Dec-98              72,763   Jan to Apr-02          17,752        56,523
Williams Distributed Power      Electrical            Dec-99 to Sep-00        374,152       Jun-03            293,145       288,612
   Serices                         Generation
Xerox Corporation               Material Handling     Dec-98 to Feb-99        276,815  Oct-02 to Jan-03        50,950       221,663
Xerox Corporation               Material Handling          Feb-99              52,880       Oct-03                  2        62,435
                                                                        --------------                  --------------  ------------
                                                                         $ 38,008,147                    $ 17,766,177   $25,048,933
                                                                        ==============                  ==============  ============


      Past performance is not necessarily indicative of future performance.



                                     A - 22

                                                                                                                          Excess
                                                                                                                            of
                                                                           Equipment                                    Rents Over
                                                        Acquisition      Acquisition                        Sale         Expenses
Lessee                          Type of Equipment         Date (1)        Price (2)       Sale Date       Price (3)         (4)
------                          -----------------         --------        ---------       ---------       ---------         ---

ATEL CAPITAL EQUIPMENT FUND IX

GE Aircraft Engines             Mazak Horizontal           Dec-02           $ 997,875       Jun-03        $ 1,021,939      $ 84,857
                                   NC Lathe
Sony Pictures Entertainment,    Office Automation          Jan-02             762,524       May-02            749,408       121,255
   Inc.
Williams Distributed Power      Capstone Micro Turbine     Feb-01              74,943       Jun-03             65,725        35,451
   Services                        System
                                                                        --------------                   ------------- -------------
                                                                          $ 1,835,342                     $ 1,837,072     $ 241,563
                                                                        --------------                   ------------- -------------
                                                TOTALS OF ALL FUNDS:    $ 146,658,375                    $ 64,904,659  $105,676,593
                                                                        ==============                  ============== =============

Past performance is not necessarily indicative of future performance.

A - 23

TABLE VI SALES OR DISPOSALS OF EQUIPMENT FOOTNOTES

(1) "Acquisition Date" is the date the Equipment was acquired by the prior program.

(2) "Equipment Acquisition Price" is the actual cost of the item of Equipment, including Acquisition Fees, and any other expenditures incurred by the prior program in the acquisition of the Equipment.

(3) "Sale Price" is the actual cash received for the purchase, early termination or casualty of the Equipment upon Lease termination, net of any direct out-of-pocket closing costs incurred by the prior program as a result of such termination.

(4) "Excess of Rents Over Expenses" is a total amount of Lease rents, less any applicable direct out-of-pocket costs incurred by the prior program during the term of the Lease for the particular Lease transaction.

Past performance is not necessarily indicative of future performance.

A - 24

EXHIBIT B

ATEL CAPITAL EQUIPMENT FUND XI, LLC

LIMITED LIABILITY COMPANY
OPERATING AGREEMENT

October 14, 2004


ATEL CAPITAL EQUIPMENT FUND XI, LLC

LIMITED LIABILITY COMPANY
OPERATING AGREEMENT

TABLE OF CONTENTS

Page

1. NAME AND PRINCIPAL PLACE OF BUSINESS....................................1

2. DEFINITIONS.............................................................1

3. BUSINESS AND PURPOSE....................................................7

4. TERM....................................................................7

5. MANAGER.................................................................7

6. INITIAL AND ADDITIONAL MEMBERS..........................................7

Section 6.1  Initial Members..........................................7
Section 6.2  Additional Members.......................................7
Section 6.3  Conditions to Admission..................................7
Section 6.4  Admission as a Member....................................7
Section 6.5  Limitation on Additional Issuance........................7
Section 6.6  Escrow...................................................8
Section 6.7  Capital Account..........................................8

7. LIABILITY AND STATUS OF MEMBERS.........................................8

8. COMPENSATION TO THE MANAGER AND/OR AFFILIATES...........................8

         Section 8.1  General Limitation.......................................8
         Section 8.2  Asset Management Fee.....................................9
         Section 8.3  Asset Management Fee Limit ..............................9
         Section 8.4  Other Services...........................................9
         Section 8.5  Payment of Fees on Removal...............................9
         Section 8.6 Employment of Broker-Dealers..............................9

 9.    FUND EXPENSES AND RESERVES..............................................9
         Section 9.1  Reimbursement of Manager.................................9
         Section 9.2  Limitation on Reimbursement.............................10
         Section 9.3  Fund Expenses...........................................10
         Section 9.4  Reserves................................................11

10.      ALLOCATION OF INCOME, LOSS AND
         DISTRIBUTIONS........................................................11
         Section 10.1 Allocation of Net Income and Net
                         Loss Prior to Initial Closing Date...................11
         Section 10.2  Allocation of Net Income and Net
                         Loss After Initial Closing Date......................11
         Section 10.3  Special Allocations....................................11

Section 10.4 Distribution of Cash From Operations..................13

B-ii

         Section 10.5   Distribution of Cash From Sales or Refinancing........13
         Section 10.6   Distributions of Cash From Reserve Account............13
         Section 10.7   Determination of Amounts to be Distributed............13
         Section 10.8   Consent to Allocations................................13
         Section 10.9   Limitation on Distributions...........................14
         Section 10.10  Allocation to Manager.................................14
         Section 10.11  Return of Unused Capital..............................14
         Section 10.12  Distributions in Kind.................................14
         Section 10.13  Withholding Taxes.....................................14

11.    ASSIGNMENT OF FUND INTERESTS...........................................15
         Section 11.1  Limitations on Transfer................................15
         Section 11.2  Distributions and Effective Date of Transfer...........15
         Section 11.3  Governmental Restrictions..............................16
         Section 11.4  Non-Complying Transfers................................16
         Section 11.5  Misrepresentations and Forfeit.........................16

12.    SUBSTITUTED MEMBERS....................................................16
         Section 12.1  Limitations on Substitution............................16
         Section 12.2  Consent to Admission...................................17
         Section 12.3  Amendment of Agreement.................................17

13. REPURCHASE OF FUND INTERESTS...........................................17

14. BOOKS, RECORDS, ACCOUNTINGS AND REPORTS................................17

         Section 14.1  Books of Account and Records...........................17
         Section 14.2  Audited Annual Financial Statements....................19
         Section 14.3  Other Annual Reporting.................................19
         Section 14.4  Quarterly Reports......................................19
         Section 14.5  Unaudited Quarterly Financial Statements...............20
         Section 14.6  Other Quarterly Reports................................20
         Section 14.7  Tax Returns............................................20
         Section 14.8  Governmental Reports...................................20
         Section 14.9  Maintenance of Suitability Records.....................20

15.    RIGHTS, AUTHORITY, POWERS AND RESPONSIBILITIES
             OF THE MANAGER...................................................20
         Section 15.1  Services of the Manager................................20
         Section 15.2  Authority of the Manager...............................21
         Section 15.3  General Powers and Fiduciary Duty......................23
         Section 15.4  Limitations on Manager's Authority.....................23
         Section 15.5  Limitation on Manager's Liability......................26
         Section 15.6  Tax Matters Member.....................................26

Section 15.7 Minimum Investment in Equipment /Maximum Front-End Fees .......................................................27
Section 15.8 Reliance on Manager's Authority........................27

16. RIGHTS, POWERS AND VOTING RIGHTS OF THE MEMBERS........................28

         Section 16.1  Limitation on Member Authority.........................28
         Section 16.2  Voting Rights..........................................28
         Section 16.3  Voting Procedures......................................28
         Section 16.4  Limitations on Member Rights...........................29

                                      B-iii

         Section 16.5  Limitations on Power to Amend Agreement................30
         Section 16.6  Member List............................................30
         Section 16.7  Dissenters' Rights and Limitations on Mergers and
                       Roll-ups...............................................30

17.    TERMINATION OF A MANAGER AND TRANSFER OF THE
         MANAGER'S INTEREST...................................................31
         Section 17.1  Removal or Withdrawal..................................31
         Section 17.2  Other Terminating Events...............................31
         Section 17.3  Election of Successor Manager; Continuation of
                       Fund Business..........................................31
         Section 17.4  Admission of Successor or Additional Manager...........32
         Section 17.5  Effect of a Terminating Event..........................32
         Section 17.6  Election of Additional Manager.........................33
         Section 17.7  Assignment of Manager's Interest.......................33
         Section 17.8  Members' Participation in Manager's Bankruptcy.........33

18. CERTAIN TRANSACTIONS...................................................33

19. TERMINATION AND DISSOLUTION OF THE FUND................................33
Section 19.1 Termination and Dissolution............................33
Section 19.2 Accounting and Liquidation.............................34

20. SPECIAL POWER OF ATTORNEY..............................................34

         Section 20.1  Execution of Power of Attorney.........................34
         Section 20.2  Special Power of Attorney..............................35

21.    INDEMNIFICATION........................................................35
         Section 21.1  Indemnification of the Manager.........................35
         Section 21.2  Limitations on Indemnification.........................36
         Section 21.3  Insurance..............................................36

22.    MISCELLANEOUS..........................................................36
         Section 22.1  Counterparts...........................................36
         Section 22.2  Successors and Assigns.................................36
         Section 22.3  Severability...........................................36
         Section 22.4  Notices................................................36
         Section 22.5  Captions...............................................37
         Section 22.6  Number and Pronouns....................................37
         Section 22.7  Manager Address........................................37
         Section 22.8  Member Address.........................................37
         Section 22.9  Construction...........................................37

Section 22.10 Qualification to Do Business...........................38

EXHIBIT I.....................................................................39

B-iv

LIMITED LIABILITY COMPANY OPERATING AGREEMENT
OF ATEL CAPITAL EQUIPMENT FUND XI, LLC

THIS LIMITED LIABILITY COMPANY OPERATING AGREEMENT (the "Agreement") is entered into as of the 14th day of October, 2004, by and between ATEL Financial Services, LLC ("ATEL"), a California limited liability company, as the Managing Member (the "Manager"), and ATEL Capital Group as the initial Member, whereby the parties together agreed to form a limited liability company pursuant to the California Limited Liability Company Act on the terms set forth herein.

1. NAME AND PRINCIPAL PLACE OF BUSINESS

The name of the Fund shall be ATEL CAPITAL EQUIPMENT FUND XI, LLC or such other name as the Manager shall hereafter designate in writing to the Members. The Fund's principal place of business shall be 600 California Street, 6th Floor, San Francisco, California 94108, or such other place or places in the State of California as the Manager may hereafter determine.

2. DEFINITIONS

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

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

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

"Adjusted Capital Account Deficit" shall mean, with respect to any Member, the deficit balance if any, in such Member's Capital Account as of the end of the Fund taxable year, after giving effect to the following adjustments:
(a) Crediting to such Capital Account any amounts which such Member is obligated to restore or is deemed to be obligated to restore pursuant to Regulations Sections 1.704-2(g)(1) and 1.704-2(i)(5); and (b) Debiting from such Capital Account the items described in Regulations Section 1.704-1(b)(2)(ii)(d)(4),(5) and (6). This definition is intended to comply with the provisions of Section 1.704-1(b)(2)(ii)(d) of the Regulations and shall be interpreted consistently therewith.

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

"Affiliate" of a Person shall mean (i) any Person directly or indirectly controlling, controlled by or under common control with such Person;
(ii) any Person owning or controlling 10% or more of the outstanding voting securities or beneficial interests of such Person, (iii) any officer, director, trustee or partner of such Person and (iv) if such Person is an officer, director, trustee, partner or holder of 10% or more of the voting securities or

B-1

beneficial interests of such Person, any other company for which such Person acts in such capacity. However, such term shall not include a Person who is a partner in a partnership or joint venture with the Fund if such Person is not otherwise an Affiliate.

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

"Asset Management Fee Limit" means the limit on the Asset Management Fee calculated pursuant to Section 8.3 of this Agreement.

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

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

"ATEL" shall mean ATEL Financial Services, LLC, a California limited liability company.

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

"Capital Account" shall mean, with respect to any Member, such Member's Capital Account determined in accordance with Section 6.7.

"Carried Interest" shall mean the allocable share of Fund Distributions of Cash from Operations and Cash from Sales or Refinancing payable to the Manager, as Manager, pursuant to Sections 10.4 and 10.5 of this Agreement, for which cash consideration has neither been paid nor is to be paid.

"Cash from Operations" shall mean the excess of Gross Revenues over cash disbursements (including the Asset Management Fee and amounts reinvested by the Fund in Equipment in compliance with Section 15.4.18) without reduction for depreciation and amortization of intangibles such as organization and underwriting costs but after a reasonable allowance for cash for repairs, replacements, contingencies and anticipated obligations, as determined by the Manager. Cash from Operations shall not include Cash from Sales or Refinancing or Cash from Reserve Account.

"Cash from Reserve Account" shall mean that portion of the Net Proceeds not utilized in the acquisition of Equipment, including cash maintained according to the provisions of Section 9.4.

"Cash from Sales or Refinancing" shall mean the net cash realized by the Fund from the sale, refinancing or other disposition of any Equipment (including insurance proceeds or lessee indemnity payments arising from the loss or destruction of any Equipment through casualty) after payment of all expenses related to the transaction; provided, however that Cash from Sales or Refinancing shall not include Cash from Reserve Account or Cash from Operations.

"Closing Date" shall mean such date designated by the Manager for the termination of the offering of Units, but not later than __________, 200_ (a date two years from the date of the Prospectus). Extension of the offering beyond one year from the date of the Prospectus shall be subject to the qualification of the offering for any such extension in those jurisdictions which may limit the offering period to one year. "Initial Closing Date" shall

B-2

mean the date on which subscribers for Units, other than the initial Holders, are first admitted to the Fund as Holders. "Final Closing Date" shall mean the last date on which subscribers for Units are admitted to the Fund as Holders.

"Code" shall mean the Internal Revenue Code of 1986, as amended, or corresponding provisions of subsequent federal revenue laws.

"Distributions" shall mean any cash, tax credits or other property allocated to or distributed to Holders and the Manager arising from their respective interests in the Fund, but shall not include any compensation payable to the Manager under the provisions of Article 8 or Article 9, except as otherwise provided herein.

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

"Equipment" shall mean the equipment acquired and owned by the Fund to be leased by the Fund to others as well as any Fund interest in equipment, including without limitation its rights, whether direct or indirect, in all trusts, joint ventures, leases, chattel paper, options and other contract rights with respect to equipment.

"Equipment Management" shall mean personnel and services necessary to the leasing activities of the program, including but not limited to leasing and releasing of program equipment, arranging for necessary maintenance and repair of the equipment, collecting revenues, paying operating expenses, determining that the equipment is used in accordance with all operative contractual arrangements and providing clerical and bookkeeping services necessary to the operation of the program equipment.

"Front-End Fees" shall mean fees and expenses paid by any party for any services rendered during the Fund's organization and acquisition phase including Organization and Offering Expenses, Leasing Fees, Acquisition Fees, Acquisition Expenses, and any other similar fees, however designated. Notwithstanding the foregoing, Front-End Fees shall not include any Acquisition Fees or Acquisition Expenses paid by a manufacturer of Equipment to any of its employees unless such Persons are Affiliates of the Manager.

"Full Payout Lease" shall mean a lease under which the non-cancellable rental payments due during the initial term of the lease are at least sufficient to cover the purchase price of the Equipment leased.

"Fund" shall mean the limited liability company created under this Agreement.

"Fund Minimum Gain" shall have the meaning ascribed to the term "partnership minimum gain" in Regulations Section 1.704-2(d)(1).

"Gross Income" shall mean the gross income of the Fund within the meaning of section 61(a) of the Code.

"Gross Proceeds" shall mean the aggregate total of the Original Invested Capital of the initial and all of the additional Holders.

"Gross Lease Revenues" shall mean all revenues attributable to the Equipment other than from security deposits paid by lessees thereof. The term "Gross Lease Revenues" shall not include revenues from the sale, refinancing or other disposition of Equipment.

B-3

"High Payout Lease" shall mean a lease under which the noncancellable rental payments and other payment obligations of the lessee due through the initial term of the lease are equal to at least 90% of the original purchase price paid by the Fund for the Equipment.

"Holders" shall mean owners of Units who are either Members or Assignees of Record, and reference to a "Holder" shall be to any one of them. The Manager shall not be considered to be a Holder except to the extent it also owns Units.

"Independent Expert" shall mean a person with no current material or prior business or personal relationship with the Manager or any of its Affiliates who is engaged to a substantial extent in the business of rendering opinions regarding the value of assets of the type held by the Fund, and who is qualified to perform such work.

"IRA" shall mean an individual retirement account qualifying under
Section 408 of the Code.

"Investment in Equipment" shall mean the amount of Gross Proceeds actually paid or allocated to the purchase of Equipment acquired by the Fund, any amount of Gross Proceeds reserved pursuant to Section 9.4 hereof up to a maximum of 3% of Gross Proceeds and other cash payments such as interest and taxes, but excluding Front-End Fees.

"Leasing Fees" shall mean the total of all fees and commissions paid by any party in connection with the initial lease of equipment acquired by the Fund.

"Manager" or "Managing Member" shall mean ATEL Financial Services, LLC ("ATEL"), a California limited liability company, or any other Person or Persons which succeed it in such capacity.

"Members" shall mean the Manager, the initial Members and any other Persons who are admitted to the Fund as additional or substituted Members. Reference to a "Member" shall refer to any one of them.

"Member Nonrecourse Debt" has the meaning ascribed to the term "partner nonrecourse debt" in Regulations Section 1.704-2(b)(4).

"Member Nonrecourse Debt Minimum Gain" shall have the meaning ascribed to the term "partner nonrecourse debt minimum gain" in Regulations Sections 1.704-2(i)(2).

"Net Income" or "Net Loss" shall mean the taxable income or taxable loss of the Fund (including the Fund's share of income or loss of any partnership, venture or other entity which owns a particular item of Equipment), as determined for federal income tax purposes, computed by taking into account each item of Fund income, gain, loss, deduction or credit not already included in the computation of taxable income and taxable loss.

"Net Lease Provisions" shall mean contractual arrangements under which the lessee assumes responsibility for, and bears the cost of, insurance, taxes, maintenance, repair and operation of the leased asset and where non-cancellable rental payments under the lease are absolutely net to the lessor, notwithstanding that some minor costs or responsibilities remain with the Fund as lessor or that the Fund retains the option to require and pay for a higher standard of care or greater level of maintenance or insurance than would be imposed on the lessee under the terms of the lease.

"Net Proceeds" shall mean the total Gross Proceeds less Organization and Offering Expenses.

B-4

"Nonrecourse Deductions" shall mean items of Fund loss, deductions or Code Section 705(a)(2)(B) expenditures which are attributable to Nonrecourse Liabilities.

"Nonrecourse Liability" means a Fund liability with respect to which no Member or Related Person bears the economic risk of loss.

"Operating Agreement" or "Agreement" shall mean this Limited Liability Company Operating Agreement of ATEL CAPITAL EQUIPMENT FUND XI, LLC, as it may be amended from time to time.

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

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

"Organization and Offering Expenses" shall mean those expenses incurred in connection with preparing the Fund for registration and subsequently offering and distributing Units to the public, including selling commissions and all advertising expenses except advertising expenses related to the leasing of Equipment.

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

"Person" shall mean any natural person, partnership, corporation, association or other legal entity.

"Prospectus" shall mean the final prospectus filed in connection with the registration of the Units with the Securities and Exchange Commission on Form S-1, as amended, together with any supplement thereto which may be subsequently filed with such Commission.

"Purchase Price of Equipment" shall mean the price paid upon the purchase or sale of a particular item of equipment, including the amount of Acquisition Fees and all liens and mortgages on the equipment, but excluding points and prepaid interest.

"Qualified Plan" shall mean employee trusts (or employer individual retirement accounts), Keogh Plans and corporate retirement plans qualifying under Section 401(a) of the Code.

"Regulations" shall mean the income tax regulations promulgated under the Code, as such regulations may be amended from time to time (including corresponding provisions of succeeding regulations).

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

"Reinvestment Period" shall mean the period commencing with the Initial Closing Date and ending on a date six calendar years after the Final Closing Date occurs.

"Related Person" means a Person having a relationship with a Member that is described in Regulations Section 1.752-4(b).

B-5

"Resident Alien" shall mean a resident alien as defined within the Federal Aviation Act of 1958, as amended from time to time, or any successor statute, or any regulations adopted pursuant to such Act or any successor statute.

"Roll-Up" shall mean a transaction involving the acquisition, merger, conversion or consolidation, either directly or indirectly, of the Fund and the issuance of securities of a Roll-Up Entity. Such term does not include:

(a) any transaction if the securities of the Fund have been for at least twelve months traded through the National Association of Securities Dealers, Inc. Automated Quotation National Market System; or

(b) a transaction involving the conversion to corporate, trust or association form of only the Fund, if, as a consequence of the transaction, there will be no significant adverse change in any of the following:

(i) the Members voting rights;
(ii) the term of existence of the Fund;
(iii) the terms of compensation of the Manager and its Affiliates; or
(iv) the Fund's investment objectives.

"Roll-Up Entity" means the partnership, trust, corporation or other entity that would be created or would survive after the successful completion of a proposed Roll-Up transaction.

"Service" shall mean the United States Internal Revenue Service or its successor.

"Sponsor" shall mean any Person directly or indirectly instrumental in organizing, wholly or in part, a Program or any Person who will manage or participate in the management of a Program, and any Affiliate of any such Person. Sponsor does not include the Program itself or a Person whose only relation with the Program is that of an independent equipment manager and whose only compensation is as such. Sponsor does not include wholly independent third parties such as attorneys, accountants and underwriters whose only compensation is for professional services rendered in connection with the offering of Program interests.

"Substantially All of the Assets" shall mean, unless the context otherwise dictates, Equipment representing 66 2/3% or more of the net book value of all Equipment as of the end of the most recently completed fiscal quarter.

"Unit" shall mean the interest in the Fund representing Original Invested Capital in the amount of $10 and shall entitle the Holder thereof to the rights herein provided.

"United States Citizen" shall mean a "citizen of the United States" as defined within the Federal Aviation Act of 1958, as amended from time to time, or any successor statute, or any regulations adopted pursuant to such Act or any successor statue.

B-6

3. BUSINESS AND PURPOSE

The primary purpose of the Fund is to purchase, own, lease and sell various types of Equipment pursuant to such arrangements as the Manager in its discretion may enter into on behalf of the Fund. The Fund may enter into ventures, partnerships and other business arrangements with respect to Equipment to the extent deemed prudent by the Manager in order to achieve successful operations for the Fund, subject to the provisions of Section 15.4.8. The Fund may also engage in such other lawful activities as may be deemed by the Manager to be incident to its primary purpose or prudent and in the Fund's best interest. The Fund's investment objectives shall be those set forth in the Prospectus, and the Manager may not make any material change to such investment objectives without first obtaining the written consent or approval of Members owning more than 50% of the total outstanding Units entitled to vote.

4. TERM

The Fund commenced as of the 25th day of June, 2004 and shall continue until the 31st day of December, 2025, unless previously terminated in accordance with the provisions of this Agreement.

5. MANAGER

The Manager has contributed $100 in cash to the Fund and at all times during the existence of the Fund the Manager shall have a present and continuing interest in Net Income, Net Losses and Distributions according to the provisions of Article 10.

6. INITIAL AND ADDITIONAL MEMBERS

6.1 Initial Members. ATEL Capital Group, as the initial Member, has contributed the sum of $500 to the capital of the Fund and has received 50 Units in return therefor.

6.2 Additional Members. The Fund intends to sell and issue to Holders not less than 120,000 nor more than 15,000,000 additional Units and to admit as additional Members the Persons who contribute cash to the capital of the Fund for such Units.

6.3 Conditions to Admission. Subject to the provisions of Section 6.6, each Person who acquires any such additional Units shall become a Member in the Fund at such time as he has: (i) purchased 500 or more Units, (ii) contributed the sum of $10 in cash for each Unit purchased (or such lesser net amount as may be provided in accordance with the terms described in the Prospectus under "Plan of Distribution"), (iii) executed and filed with the Fund a written instrument which sets forth an intention to become a Member and requests admission to the Fund in that capacity, together with such other instruments as the Manager may deem necessary or desirable to effect such admission, including the written acceptance and adoption by such Person of the provisions of this Agreement, and the execution, acknowledgment and delivery to the Manager of a special power of attorney, the form, style and content of which are more fully described herein, and (iv) the Manager accepts such Person as a Member in the Fund.

6.4 Admission as a Member. Each Person who subscribes for Units under
Section 6.2 shall be admitted to the Fund promptly after the Manager's acceptance of such subscription, but, except as provided in Section 6.6, in no event later than 30 days after the receipt by the Fund of such subscription.

6.5 Limitation on Additional Issuance. The Fund shall not issue any additional Units after the Final Closing Date.

B-7

6.6 Escrow. All Original Invested Capital of Holders shall be received by the Fund in trust, and shall be deposited in an escrow account with a banking institution designated by the Manager as escrow holder for the Original Invested Capital, until such time as subscriptions for a total of 120,000 Units, in addition to the Unit purchased by the initial Holder, representing Original Invested Capital of $1,200,000 have been deposited therein. Not less than 15 days after receipt of a minimum of $1,200,000 of such additional Original Invested Capital, the Fund will admit subscribers into the Fund as additional Holders. At the time a subscriber is admitted as a Holder, the escrow holder shall transfer the subscriber's Original Invested Capital to the Fund. If the $1,200,000 minimum is not obtained on or before a date one year from the date of the Prospectus, all Original Invested Capital will be promptly refunded to the investors. In any event, any interest earned on Original Invested Capital while in escrow shall be paid to investors.

6.7 Capital Account. An individual Capital Account shall be maintained for each Member. The Capital Account of a Member shall consist of the Original Invested Capital of such Member, increased by (i) any additional contributions to capital and (ii) such Member's share of Fund Net Income, and decreased by (i) Distributions to such Member and (ii) such Member's share of Fund Net Loss. In the event a Member transfers all or a portion of his Units, the Assignee shall succeed to the Capital Account of the transferor (as adjusted for all events preceding the date the transferee is deemed admitted to the Fund under Section 10.3.1) according to the number of Units, and the allocable portion of the transferor's Capital Account, so transferred. No Holder shall have the obligation to restore any deficit in his Capital Account upon termination or dissolution of the Fund. The foregoing provisions of this Section 6.7 are intended to comply with Regulation Section 1.704-1(b), and shall be interpreted and applied in a manner consistent with such Regulations.

7. LIABILITY AND STATUS OF MEMBERS

Holders shall not be bound by, or be personally liable for, the expenses, liabilities or obligations of the Fund, except to the extent, but only to the extent, a Holder would be required to return any Distribution from the Fund pursuant to Section 17254(e) of the California Act.

8. COMPENSATION TO THE MANAGER AND/OR AFFILIATES

8.1 General Limitation. The Manager and its Affiliates shall receive compensation only as specified by this Agreement. In addition to the compensation provided herein, the Manager will hold the Carried Interest and be entitled to receive Distributions as provided in Article 10, and receive reimbursement of costs and expenses advanced as provided in Article 9. The Manager may delegate to its Affiliates all or a portion of its management duties hereunder, and may assign all or a portion of its compensation hereunder to one or more such Affiliates or other parties in its discretion.

8.2 Asset Management Fee. The Fund will pay the Manager an Asset Management Fee in an amount equal to 4% of Operating Revenues as compensation for the Manager's services in supervising management of the Fund's portfolio of Equipment and its operations. The Asset Management Fee will be paid on a monthly basis. The amount of the Asset Management Fee payable in any year will be reduced for that year to the extent it would otherwise exceed the Asset Management Fee Limit.

8.3 Asset Management Fee Limit. The Asset Management Fee Limit will be calculated each year during the Fund's term by calculating the maximum amount of fees that would be payable to the Manager for the year in question under Article IV, Sections C through G of the North American Securities Administrators Association, Inc. Statement of Policy on Equipment Programs in effect as of the initial effective date of the Fund's public offering of its Units (the "NASAA Guidelines"). To the extent that the total amount paid to the Manager for the year as the Asset Management Fee and the Carried Interest would cause the total compensation to exceed the aggregate amount of fees that would have been payable

B-8

as calculated under the NASAA Guidelines for that year, the Asset Management Fee and/or Carried Interest for that year will be reduced to equal the maximum aggregate fees under the NASAA Guidelines. The limitations set forth in this
Section 8.3 will be subject to adjustment pursuant to the limitations imposed under Section 15.7 relating to the Minimum Investment in Equipment. Under
Section 15.7, a separate calculation will be performed upon completion of the offering of Units, final commitment of Net Proceeds to acquisition of Equipment and establishment of final levels of permanent portfolio debt encumbering such Equipment, and then annually thereafter. To the extent required under the provisions of Section 15.7, the maximum amount of fees payable under the NASAA Guidelines will be adjusted as provided therein.

8.4 Other Services. Except as set forth in this Article 8 and Article 9 hereof, no other services may be performed by the Manager or its Affiliates for the Fund except in extraordinary circumstances (which shall be defined as an emergency situation requiring immediate action by the Manager or its Affiliate and the service is not immediately available from an unaffiliated party). Any such other services must meet the following criteria: (i) the compensation, price or fee therefor must be comparable and competitive with the compensation, price or fee of any other Person who is rendering comparable services or selling or leasing comparable goods which could reasonably be made available to the Fund and shall be on competitive terms, (ii) the fees and other terms of the contract shall be fully disclosed to Holders, (iii) the Manager or its Affiliates must be previously engaged in the business of rendering such services or selling or leasing such goods, independently of the Fund and as an ordinary and ongoing business and at least 75% of such Person's gross revenues from such activity must be derived from other than Affiliates of the Manager, and (iv) all services for which the Manager or its Affiliates are to receive compensation shall be embodied in a written contract which precisely describes the services to be rendered and all compensation to be paid, which contract may only be modified by a vote of the majority of the Holders. Said contract shall contain a clause allowing termination without penalty on 60 days notice.

8.5 Payment of Fees on Removal. Should the Manager be removed from the Fund according to provisions of Article 17, any portion of any fee payable to the Manager according to the provisions of this Article 8 which is then accrued and due, but not yet paid, shall be paid by the Fund to the Manager in cash within 30 days of the date of expulsion as stated in the written notice of expulsion.

8.6 Employment of Broker-Dealers. The Fund may employ underwriters and selected broker-dealers, including Affiliates of the Manager as set forth in the Prospectus, for the sale of Units.

9. FUND EXPENSES AND RESERVES

9.1 Reimbursement of Manager. Except as set forth in this Article 9, all of the Fund's expenses shall be billed directly to and paid by the Fund. The Manager and its Affiliates may be reimbursed for the following Fund expenses:
(i) Organization and Offering Expenses not in excess of 15% of Gross Proceeds up to $25,000,000 plus 14% of all Gross Proceeds in excess of $25,000,000 (or an amount equal to 12% of the Gross Proceeds if, upon termination of the offering of Units, the total Gross Proceeds are in an amount less than $2,000,000); (ii) the actual cost of goods and materials used for and by the Fund and obtained from entities unaffiliated with the Manager; and (iii) administrative services necessary to the prudent operation of the Fund, provided that such reimbursement for administrative services will be at the lower of (A) the actual cost of such services, or (B) the amount which the Fund would be required to pay independent parties for comparable administrative services in the same geographic location; provided further that, beginning with the first full calendar year after the termination of the offering of Units, the total amount of Reimbursable Administrative Expenses payable by the Fund for the remainder of its term may not exceed a cumulative limit. This cumulative limit on such Reimbursable Administrative Expenses will equal, as of any date, a maximum of 1% per annum of the total Gross Proceeds from the first day of the first full calendar year following the termination of the offering of Units.

B-9

9.2 Limitation on Reimbursement. The Manager and its Affiliates will not be reimbursed by the Fund for the following expenses:

9.2.1 Services for which the Manager or its Affiliates are entitled to compensation in the form of a separate fee pursuant to Article 8 hereof;

9.2.2 Rent or depreciation, utilities or capital equipment and other administrative items of the Sponsor;

9.2.3 Salaries, fringe benefits, travel expenses or administrative items incurred by or allocated to any Controlling Person of the Manager or its Affiliates. For purposes of this subparagraph, "Controlling Person" shall mean any person, regardless of title, who performs executive or senior management functions for the Manager or its Affiliates similar to those of executive management or senior management, and directors, or those holding 5% or more equity interest in the Manager or its Affiliates; or persons having the power to direct or cause the direction of the Manager or Affiliates through ownership of voting securities, by contract or otherwise. It is not intended that every person who carries a title such as vice president, senior vice president, secretary, controller or treasurer be considered a Controlling Person;

9.2.4 Organization and Offering Expenses of the Fund to the extent such Organization and Offering Expenses exceed 15% of the Gross Proceeds up to $25,000,000 plus 14% of all Gross Proceeds in excess of $25,000,000 (or an amount equal to 12% of the Gross Proceeds if, upon termination of the offering of Units, the total Gross Proceeds are in an amount less than $2,000,000), and the Manager guarantees payment of any such excess expenses, which guarantee is without recourse to, or reimbursement by, the Fund; and

9.2.5 All other expenses which are unrelated to the business of the Fund.

9.3 Fund Expenses. Subject to Sections 9.1 and 9.2, the Fund shall pay all expenses of the Fund which may include, but are not limited to: (i) all costs of personnel employed by the Fund and involved in the business of the Fund (which may include personnel who are employed by a Manager or one or more Affiliates), (ii) all taxes and assessments on Equipment and other taxes applicable to the Fund, (iii) legal, appraisal, audit, accounting, brokerage and other fees, (iv) printing, engraving and other expenses and taxes incurred in connection with the issuance, distribution, transfer, registration and recording of documents evidencing ownership of an interest in the Fund or in connection with the business of the Fund, (v) Front End Fees, subject to the limitation set forth in Section 15.7 requiring a minimum Investment in Equipment, and other fees and expenses paid to independent contractors, brokers and servicers, leasing agents, consultants, equipment lease brokers, insurance brokers and other agents, (vi) expenses in connection with the ownership and operation of the Equipment, (vii) the cost of insurance as required in connection with the business of the Fund, (viii) expenses of organizing, revising, amending, converting, modifying or terminating the Fund, (ix) the cost of preparation and dissemination of the informational material and documentation relating to potential sale or other disposition of Equipment, (x) costs incurred in connection with any litigation in which the Fund is involved, as well as the examination, investigation or other proceedings conducted by any regulatory agency, including legal and accounting fees incurred in connection therewith,
(xi) costs of any computer equipment or services used for or by the Fund, (xii) costs of any accounting, or statistical bookkeeping equipment necessary for the maintenance of the books and records of the Fund, and (xiii) the costs of supervision and expenses of professionals employed by the Fund in connection with any of the foregoing, including attorneys, accountants and appraisers.

B-10

9.4 Reserves. The Fund shall initially establish a cash reserve for general working capital purposes in an amount equal to at least one-half of 1% of the Gross Proceeds. Upon the disposition of each item of Equipment, any cash reserve which was specifically allocated to that Equipment need not be maintained thereafter, but may be applied as reserves for other Equipment. Any cash reserve used as aforesaid need not be restored and if restored, may be restored out of Gross Lease Revenues.

10. ALLOCATION OF INCOME, LOSS AND DISTRIBUTIONS

10.1 Allocation of Net Income and Net Loss Prior to Initial Closing Date. From the commencement of the Fund until the Initial Closing Date Net Income and Net Loss shall be allocated 99% to the Manager and 1% to the initial Holders.

10.2 Allocation of Net Income and Net Loss After Initial Closing Date.

10.2.1 Commencing with the Initial Closing Date, Net Income and Net Loss shall be allocated 92.5% to the Holders and 7.5% to the Manager.

10.2.2 Notwithstanding Section 10.2.1 of this Agreement, items of Net Loss arising out of the Fund's payment of expenditures classified as syndication expenses pursuant to Regulations section 1.709-2(b) with respect to each Unit shall be specially allocated to the Holder who acquires such Unit.

10.3 Special Allocations

10.3.1 Except as provided in section 10.3.2, Net Income, Net Loss and Distributions allocable to the Holders shall be determined on a quarterly basis and shall be allocated among the Holders in the ratio in which the number of Units held by each of them bears to the total number of Units held by all Holders as of the last day of the fiscal quarter with respect to which such Net Income, Net Loss and Distributions are attributable; provided, however, that, with respect to Net Income, Net Loss and Distributions attributable to the offering period of the Units (including the full quarter in which the offering terminates), such Net Income, Net Loss and Distributions shall be apportioned among the Holders in the ratio in which (i) the number of Units held by each Holder multiplied by the number of days during such period that such Holder was the owner of such Units bears to (ii) the amount obtained by totaling the number of Units outstanding on each day during such period. No Net Income, Net Loss or Distributions with respect to any quarter shall be allocated to Units repurchased by the Fund during such quarter, and such Units shall not be deemed to have been outstanding during such quarter for purposes of the foregoing allocations.

10.3.2 Notwithstanding anything in this Agreement to the contrary, the following items of Fund income and loss shall be specially allocated to the Members in the manner described below:

(i) Gain characterized as recapture income under Sections 1245 or 1250 of the Code shall be allocated to those Members who claimed the deductions giving rise to such recapture income.

(ii) Except as provided in Section 10.3.2(iii) and 10.3.2(iv), in the event any Member unexpectedly receives any adjustments, allocations or distributions described in Sections 1.704-1(b)(2)(ii)(d)(4), (5) or (6) of the Regulations or any other event creates an Adjusted Capital Account Deficit for such Member, items of Fund gross income and gain (consisting of a pro rata portion of each item of the Fund's income, including gross income, and gain for such year) shall be allocated to such Member in an amount and manner sufficient to eliminate, to the extent required by Regulations, the Adjusted

B-11

Capital Account Deficit created by such adjustments, allocations or distributions as quickly as possible. This
Section 10.3.2(ii) is intended to comply with the qualified income offset requirement in Section 1.704-1(b)(2)(ii)(d) of the Regulations and shall be interpreted consistently therewith.

(iii) If there is a net decrease in Member Nonrecourse Debt Minimum Gain, each Member with a share of the Member Nonrecourse Debt Minimum Gain (as determined in accordance with Regulations Section 1.704-2(i)(5)) shall be specially allocated items of Fund income and gain for such year (and, if necessary, subsequent years) in proportion to, and to the extent of, an amount equal to the portion of such Member's share of the net decrease in Member Nonrecourse Debt Minimum Gain during such year. The items to be so allocated shall be determined in accordance with Regulations Section 1.704-2(i)(4). This Section 10.3.2(iii) is intended to comply with the minimum gain chargeback requirement in Section 1.704-2(i)(4) of the Regulations and shall be interpreted consistently therewith.

(iv) If there is a net decrease in Fund Minimum Gain during any Fund taxable year, each Member shall be specially allocated items of Fund income and gain for such year (and, if necessary, subsequent years) in proportion to, and to the extent of, an amount equal to the portion of such Member's share of the net decrease in Fund Minimum Gain during such year (within the meaning of Section 1.704-2(g)(2) of the Regulations). The items to be so allocated shall be determined in accordance with Section 1.704-2(f) of the Regulations. This
Section 10.3.2(iv) is intended to comply with the minimum gain chargeback requirement contained in Section 1.704-2(f) of the Regulations and shall be interpreted consistently therewith.

(v) After giving effect to the allocations set forth in Sections 10.3.2(ii), (iii) and (iv), in the event any Member receives any actual or deemed distribution (i.e., under section 752 of the Code) during a taxable year which exceeds the adjusted tax basis of such Member's Units at the end of such taxable year (determined immediately before giving effect to such distribution), such Member shall be allocated an amount of gross income or gain equal to such excess.

(vi) In the event any fee to which the Manager or an Affiliate thereof is entitled is treated as a Fund distribution by the Service, a special allocation of Fund gross income shall be made annually to the Manager or an Affiliate thereof in an amount equal to any such recharacterized fee for that taxable year.

(vii) The Manager will specifically allocate items of gain from the sale or other disposition of items of Equipment for any year in which the sale or disposition of any item of Equipment occurs (and, if necessary, subsequent years) to any Holder in such amounts and in such manner so as to equalize the Capital Account balances of the Holders; provided, however, that such allocations are reasonably consistent with, and reasonably supportable under, the Code.

(viii) Net Loss shall not be allocated to any Holder if such allocation would cause or increase an Adjusted Capital Account Deficit for such Holder at the end of any Fund taxable year, and any such Net Loss shall instead be allocated to the Manager. This limitation shall be applied on a Holder by Holder basis so as to allocate the maximum permissible Net Loss to each Holder under Section 1.704-1(b)(2)(ii)(d) of the Regulations.

B-12

(ix) To the extent an adjustment is made to the adjusted tax basis of any Fund asset pursuant to Code Section 734(b) or Code Section 743(b), the Members' Capital Accounts shall be adjusted as provided in Regulations Section 1.704-1(b)(2)(iv)(m).

(x) Except as otherwise provided herein, Nonrecourse Deductions shall be allocated 92.5% to the Holders and 7.5% to the Manager.

(xi) Any deduction attributable to Member Nonrecourse Debt shall be allocated to the Members that bear the economic risk of loss for the Member Nonrecourse Debt.

10.4 Distribution of Cash From Operations. Cash from Operations shall be distributed 92.5% to the Holders and 7.5% to the Manager.

10.5 Distribution of Cash From Sales or Refinancing. Cash from Sales or Refinancing shall be distributed 92.5% to the Holders and 7.5% to the Manager.

Notwithstanding anything to the contrary herein, however, no cash Distribution shall be made to a Holder to the extent that, after giving effect to all allocations under sections 10.1, 10.2 and 10.3 which would accompany such Distribution (including allocations of gross income and gain under section 10.3.2(iv)), such Distribution would exceed the tax basis of the Holder to whom such Distribution is otherwise payable.

10.6 Distributions of Cash from Reserve Account. Distributions of Cash from Reserve Account, if any, shall be distributed in the same manner as Cash from Sales or Refinancing.

10.7 Determination of Amounts to be Distributed. The Manager shall have sole discretion in determining the amount of any Distributions. Subject to provisions of Section 15.4.18 of this Agreement, the Manager may use any funds of the Fund not distributed to Holders to purchase additional Equipment during the Reinvestment Period or otherwise as permitted by this Agreement; provided, however, that the Manager will not reinvest in Equipment, but will distribute, subject to payment of any obligations of the Fund, such available Cash from Operations and Cash from Sales or Refinancing as may be necessary to cause total Distributions to Holders to equal the following amounts for the specified periods:

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

(a) the greater of (1) 8% per annum on their original capital contribution, (2) a rate of return on their original capital contribution equal to 3.5% over the average yield on five-year United States Treasury Bonds for the fiscal quarter immediately preceding the date of distribution, as published in a national financial newspaper from time to time, or

(b) 90% of the total amount of cash available for distributions; and

10.7.2 For each quarter during the balance of the Reinvestment Period, an amount equal to 8% per annum on their original capital contribution.

10.7.3 Such amounts with respect to each year which are sufficient to allow a Holder in a 31% federal income tax bracket (but not a higher bracket) to pay the federal income taxes and state income taxes due with respect to Net Income derived by him from the Fund for such year.

B-13

10.8 Consent to Allocations. The methods hereinabove set forth by which Distributions and allocations of Net Income and Net Loss are made and apportioned are hereby expressly consented to by each Member as an express condition to becoming a Member.

10.9 Limitation on Distributions. All Distributions are subject to the payment of Fund expenses and to maintenance and repair of Equipment.

10.10 Allocation to Manager. To the extent that the Fund shall be entitled to any deduction for federal income tax purposes as a result of any interest in Net Income or Net Loss granted to a Manager, such deduction shall be allocated for federal income tax purposes to such Manager.

10.11 Return of Unused Capital. In the event that any portion of the Net Proceeds received by the Fund during the first twelve months after the date of the Prospectus is not invested or committed for investment within eighteen months of the date of the Prospectus, or in the event any portion of the Net Proceeds received by the Fund thereafter is not invested or committed for investment within six months from the Final Closing Date (except for any amounts used to pay Fund operating expenses, including amounts set aside for reserves as set forth in Section 9.4), such portion of the Net Proceeds shall be distributed to the Holders pro rata by the Fund as a return of capital. In addition, the Manager shall contribute to the Fund, and the Fund shall distribute pro rata to the Holders, the amount by which (x) the amount of unused capital distributed pursuant to the foregoing sentence, divided by (y) the percentage of the Gross Proceeds which remain after payment of all Front End Fees, exceeds the unused capital so distributed. For the purposes of this Section 10.11, funds will be deemed to have been committed to investment and will not be returned to the Holders to the extent written agreements in principle or letters of understanding were executed at any time prior to the end of said period, regardless of whether any such investment is actually consummated, and to the extent any funds have been reserved to make contingent payments in connection with any Equipment, regardless of whether any such payment is actually made.

10.12 Distributions in Kind. Distributions in kind shall not be permitted except upon dissolution and liquidation, and then only to a liquidating trust which has been established for the purpose of the liquidation of the assets of the Fund, and the distribution of cash in accordance with the terms of the Agreement.

10.13 Withholding Taxes.

10.13.1 In the event the Fund pays to any federal, state or local government authority any amount of tax, penalty, interest, fee or other expenditure which is attributable to the particular status of one or more Holders including, without limitation, the status of a Holder as a nonresident of California or any other state imposing such a charge, the Manager shall treat such tax, penalty, interest or fee, and in its discretion may treat other related Fund expenditures, as a distribution of Cash from Operations or Cash from Sales or Refinancing as appropriate, to such Holders. Such a distribution shall reduce the amount of Cash from Operations or Cash from Sales or Refinancing otherwise payable by the Fund to such Holders. Such Holders shall be distributed any refund of any such tax, penalty, interest or other amounts received by the Fund; provided, however, that the distribution due such Holders shall be reduced by any Fund expenses (and such expenses shall be specially allocated to such Holders) incurred in connection with the payment or obtaining of the refund of such taxes, penalties, interest or other amounts and the Fund shall have no duty or obligation to seek to obtain or collect any such refund or expend any amount to reduce the amount of any withholding, penalty, interest or other amount otherwise payable to any government authority. The Manager may require from a Holder the appropriate documentation with respect to any distribution hereunder.

B-14

10.13.2 As security for any withholding tax or other amount referred to in section 10.14.1 or other liability or obligation to which the Fund may be subject as a result of any act or status of any Holder, the Fund shall have (and each Holder hereby grants to the Fund) a security interest in all Cash from Operations or Cash from Sales or Refinancing distributable to such Holder to the extent of the amount of such withholding tax or other liability or obligation. The Fund shall have a right of set-off against any such distributions of Cash from Operations or Cash from Sales or Refinancing in the amount of such withholding tax or other liability or obligation.

11. ASSIGNMENT OF FUND INTERESTS

11.1 Limitations on Transfer. A Holder may not transfer all or part of his legal and equitable interest in his Units except in compliance with the provisions of this Agreement. The Fund may charge a reasonable transfer fee for processing requests for transfer of Units, and may condition any proposed transfer on receipt by the Fund of such representations and warranties of the transferor and the assignee, opinions of counsel for the Fund and other assurances as it may deem necessary and appropriate to ensure that:

11.1.1 such assignments or transfers do not result, in the opinion of counsel for the Fund, in the Fund being considered to have terminated within the meaning of Section 708 of the Code;

                  11.1.2  the assignee is not a minor or an incompetent;

                  11.1.3  the transfer or assignment does not violate federal or
state securities laws;

11.1.4 the transferor or the assignee does not hold Units representing Original Invested Capital of less than $2,500 ($2,000 in the case of IRAs and Keogh Plans);

11.1.5 such assignee is a Citizen of the United States;

11.1.6 such assignment or transfer does not cause the assets of the Fund to be deemed "plan assets" for ERISA purposes;

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

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

11.2 Distributions and Effective Date of Transfer. An Assignee of Record shall be entitled to receive Distributions from the Fund attributable to the Units acquired by reason of such assignment from and after the effective date of the assignment of such Units; provided, however, that notwithstanding anything herein to the contrary, the Fund and the Manager shall be entitled to treat the assignor of such Units as the absolute owner thereof in all respects, and shall incur no liability for allocations of Net Income, Net Loss or Distributions, or transmittal of reports and notices required to be given to Holders hereunder, which are made in good faith to such assignor until such time as the written instrument of assignment has been received by the Fund and

B-15

recorded on its books and the effective date of the assignment has passed. The effective date of such assignment on which the Assignee shall be deemed an Assignee of Record shall be the last day of the first full calendar month following the later of (i) the date set forth on the written instrument of assignment or (ii) the date on which the Fund has actual notice of the assignment of Units and has received complete documentation of the assignment. Notwithstanding anything to the contrary contained herein, no Distributions shall be made in any calendar quarter with respect to Units repurchased by the Fund during such calendar quarter.

11.3 Governmental Restrictions. No assignment, sale, transfer, exchange or other disposition of Units may be made except in compliance with the then applicable rules of any other applicable governmental authority. All Units originally issued pursuant to qualification under the California Corporate Securities Law of 1968 shall be subject to, and all documents of assignment and transfer evidencing such securities shall bear, the following legend condition:

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

No transfer of any such Unit shall be made unless the transferor shall have obtained, if necessary, the written consent of the California Commissioner of Corporations to such transfer.

11.4 Non-Complying Transfers. Any assignment, sale, exchange or other transfer in contravention of any of the provisions of this Article 11 shall be void and shall not bind or be recognized by the Fund.

11.5 Misrepresentation and Forfeit. Subject to the discretion of the Manager, in the event a Holder who originally obtained Units in the Fund's offering misrepresented that he was a Citizen of the United States, or that it was not an IRA or Qualified Plan or purchasing on behalf of an IRA or Qualified Plan, such person fails to remain a Citizen of the United States, or a subsequent transferee of Units is not or fails to remain a Citizen of the United States, such Person may, in the Manager's discretion if it deems that the Fund will fail certain citizenship requirements with respect to its Equipment, be required to forfeit such Units to the Fund and no longer be entitled to cash Distributions or allocations of the Fund, receipt of Fund reports and voting privileges, although he may realize proceeds upon the transfer of his Units to a Citizen of the United States, which subsequent transferee would be entitled to the full economic benefits and other privileges attributable to such Units.

12. SUBSTITUTED MEMBERS

12.1 Limitations on Substitution. No Assignee shall have the right to become a substituted Member of the Fund in place of his assignor unless all of the following conditions are first satisfied:

12.1.1 A duly executed and acknowledged written instrument of assignment covering no less than 250 Units (200 in the case of an IRA or Keogh Plan) shall have been filed with the Fund, which instrument shall specify the number of Units being assigned and set forth the intention of the assignor that the Assignee succeed to the assignor's interest as a substituted Member.

12.1.2 The assignor and Assignee shall have executed and acknowledged such other instruments as the Manager may deem necessary or desirable to effect such substitution, including the written acceptance and adoption by the Assignee of the provisions of this Agreement, as the same may be amended and his execution, acknowledgment and delivery to the Manager of a special power of attorney, the form and content of which are described herein;

B-16

12.1.3 The written consent of the Manager to such substitution shall have been obtained, the granting of which may be withheld by the Manager in its sole discretion, and any exercise of such discretion intended to preserve the tax consequences of Unit ownership shall presumptively be deemed reasonable;

12.1.4 A transfer fee not to exceed $100 shall have been paid to the Fund to cover all reasonable expenses connected with such substitution; and

12.1.5 The provisions of Section 11.1 and 11.3 of this Agreement are complied with.

12.2 Consent to Admission. By executing or adopting this Agreement, each Holder hereby consents to the admission of additional or substituted Holders by the Manager and to any Assignee becoming a substituted Holder, in accordance with the provisions herein.

12.3 Amendment of Agreement. The Manager shall cause this Agreement to be amended to reflect the admission and/or substitution of Members at least once in each fiscal quarter.

13. REPURCHASE OF FUND INTERESTS

13.1 In the event a Holder ceases to be a United States Citizen or Resident Alien for any reason whatsoever, he may be required, in the Manager's discretion, to tender his Units to the Fund for repurchase as of the date of such event. The Fund will have the absolute right to purchase such Units at a price equal to 100% of the Holder's Capital Account as of such date, in all cases determined as of the last day of the quarter prior to the fiscal quarter during which such Units are repurchased. IT SHOULD BE NOTED THAT THE FUND WILL NOT BE OBLIGATED TO PURCHASE UNITS FROM HOLDERS WHO CEASE TO BE UNITED STATES CITIZENS OR RESIDENT ALIENS.

13.2 The Manager may otherwise use available Reserves to repurchase Units, in its discretion and on terms it determines to be appropriate under given circumstances, in the event the Fund Manager deems such repurchase to be in the best interest of the Fund; provided, the Fund shall never be required to repurchase any Units. Upon the repurchase of any Units by the Fund, the tendered Units shall be canceled and shall no longer be deemed to represent an interest in the Fund; and, provided further, that any such repurchase shall not impair the capital of the Fund, or cause the Fund or any of its remaining Members to incur an adverse tax consequence as a result of such repurchase.

13.3 The Manager shall cause this Agreement to be amended to reflect the change in the interests of the Holders (including the person whose Units were repurchased) in the Net Income, Net Loss and Distributions of the Fund at least once in each fiscal quarter.

13.4 Neither the Manager nor its Affiliates may request the Fund to repurchase any Units owned by them.

14. BOOKS, RECORDS, ACCOUNTINGS AND REPORTS

14.1 Books of Account and Records. The Manager shall, for income tax purposes, keep on an accrual basis adequate books of account and records of the Fund wherein shall be recorded and reflected all of the contributions to the capital of the Fund and all of the expenses and transactions of the Fund.

B-17

                  14.1.1  Such books of account and records shall include the
following:

                            (i) A current list of the full name and last known
                           business or residence address and business telephone
                           number of each Member set forth in alphabetical order
                           together with the Original Invested Capital, the
                           Units held and the share in Net Income and Net Loss
                           of each Member, which list shall be updated at least
                           quarterly to reflect changes in the information
                           contained therein;

                           (ii) A copy of the Articles of Organization and all
                           amendments, together with executed copies of any
                           powers of attorney pursuant to which any certificate
                           has been executed;

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

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

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

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

14.1.2 Such books of account and records shall be kept at the principal place of business of the Fund in the State of California, and each Member and his authorized representatives shall have, at all times during normal business hours and at any other reasonable time, free access to and the right to inspect and copy at their expense such books of account and all records of the Fund.

14.1.3 Upon the request of a Member, the Manager shall mail to such Member within ten days of the request a copy of the information described in Section 14.1.1(i), (ii) and (iv). The information described in Section 14.1.1(i) shall be printed in alphabetical order, on white paper, and in a readily readable type size (in no event smaller than ten-point type). The Fund may require payment of a reasonable charge for copy work.

14.1.4 If the Manager neglects or refuses to exhibit, produce or mail a copy of the information in Section 14.1.1(i) above as requested and required under this Agreement, the Manager shall be liable to the Member requesting the information for the costs, including attorneys' fees, incurred by the Member for compelling production of the information and for actual damages suffered by the Member by reason of such refusal or neglect. It shall be a defense that the actual purpose and reason for the requests for inspection or for a copy of the information is to secure the list of Members or other information for the purpose of selling such list or copies thereof, or of using the same for a commercial purpose other than in the interest of the requesting person as a Member relative to the affairs of the Fund. The Manager may require that a Member requesting the information in Section 14.1.1(i) above represent that the list is not requested for a commercial purpose unrelated to the Member's interest in the Fund. The remedies provided hereunder to Members requesting copies of the information in Section 14.1.1(i) above are in addition to, and shall not in any way limit, other remedies available to Members under federal law or the laws of any state.

14.1.5 Subject to any change pursuant to Section 15.2.8, all books and records of the Fund shall be kept on the basis of an annual accounting period ending December 31, except for the final accounting period which shall end on the dissolution or termination of the Fund. All references herein to a "year of the Fund" are to such an annual accounting period, and all references to a Fund "quarter" shall refer to a calendar quarter unless and until such

B-18

periods are changed by an amendment hereto. Accelerated methods of depreciation with respect to Fund assets and other elections available to the Fund may be used by the Fund for purposes of reporting federal or state income taxes.

14.2 Audited Annual Financial Statements. The Manager shall have prepared and distributed to the Holders at least annually, at Fund expense, financial statements (each of which shall include a balance sheet, statement of income or loss, statement of Members' equity, and statement of cash flow) prepared in accordance with generally accepted accounting principles and accompanied by a report thereon containing an opinion of an independent certified public accounting firm. Such opinion shall also state that reported "Cash from Operations" is consistent with the definition of Cash from Operations herein. Copies of such statements and report shall be distributed to each Holder within 120 days after the close of each taxable year of the Fund.

14.3 Other Annual Reporting. The Manager shall have prepared and distributed to the Holders at least annually, at Fund expense: (i) a statement of cash flow, (ii) Fund information necessary in the preparation of the Holders' and Assignees' federal income tax returns; (iii) a report of the business of the Fund, which shall include for each piece of Equipment which individually represents at least 10% of the Fund's total investment in Equipment, a status report to indicate: (a) the condition of the Equipment, (b) how the Equipment is being used as of the end of the year (leased, operated, held for lease, repair, or sale), (c) the remaining term of the Equipment leases, (d) the projected use of Equipment for the next year (renewal of lease, re-lease, retirement, or sale), and (e) such other information relevant to the value or use of the Equipment as the Manager deems appropriate, including the method used as basis for valuation; (iv) a statement as to the compensation received by the Manager and its Affiliates from the Fund during the year, which statement shall set forth the services rendered or to be rendered by the Manager and its Affiliates and the amount of fees received; (v) a report identifying Distributions from:
(a) Cash from Operations for that year, (b) Gross Revenues of prior years held in reserves, (c) Cash from Sales or Refinancing, and (d) Cash from Reserve Account and other sources; and (vi) a special report prepared in accordance with the American Institute of Certified Public Accountants United States Auditing Standards relating to special reports, containing an opinion of an independent certified public accounting firm, to report the breakdown of the costs reimbursed by the Fund to the Manager or its Affiliates. Such special report shall at a minimum provide: (a) a review of the time records of individual employees, the costs of whose services were reimbursed, and (b) a review of the specific nature of the work performed by each such employee. The additional costs of such special report shall be itemized by the auditors among all programs sponsored by the Manager and its Affiliates on a program-by-program basis and may be reimbursed to the Manager or its Affiliates to the extent that such reimbursement, when added to the cost for administrative services rendered, does not exceed the competitive rate for comparable services performed by independent parties in the same geographic location. Copies of the reports hereunder shall be distributed to each Holder within 120 days after the close of each taxable year of the Fund; provided, however, that all Fund information necessary in the preparation of the Holders' and Assignees' federal income tax returns shall be distributed to each Holder and Assignee not later than 75 days after the close of each taxable year of the Fund. In addition to the foregoing, the Manager will disclose in each annual report distributed to investors pursuant to Section 13(a) of the Securities Exchange Act of 1934 an estimated value per Unit as of the end of the year that is the subject of the report, the method by which the value has been estimated, and the date of the data used to develop the estimated value.

14.4 Quarterly Reports. The Manager shall have prepared quarterly, at Fund expense, commencing with the first full quarter after the Closing Date: (i) a statement as to the compensation received by the Manager during such quarter from the Fund which statement shall set forth the services rendered or to be rendered by the Manager during such quarter from the Fund and the amount of fees received, and (ii) other relevant information. Copies of such statements shall be distributed to each Holder within 60 days after the end of each quarterly period.

B-19

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

14.6 Other Quarterly Reports. The Manager shall have prepared, at Fund expense, after the end of each quarter in which Equipment is acquired and until the Net Proceeds are fully invested or returned to investors, a notice which shall describe therein: (i) a statement of the actual purchase price of the Equipment, including the terms of the purchase, (ii) a statement of the total amount of cash expended by the Fund to acquire such items of Equipment (including and itemizing all commissions, fees, expenses and the name of each payee), and (iii) a statement of the amount of proceeds in the Fund which remain unexpended or uncommitted. Copies of such notice shall be distributed to each Holder within 60 days after the end of such quarter. If deemed appropriate by the Manager such notice may be prepared and distributed to each Holder more frequently than quarterly.

14.7 Tax Returns. The Manager, at Fund expense, shall cause income tax returns for the Fund to be prepared and timely filed with appropriat authorities.

14.8 Governmental Reports. The Manager, at Fund expense, shall cause to be prepared and timely filed with appropriate federal and state regulatory and administrative bodies, all reports required to be filed with such entities under then current applicable laws, rules and regulations. Such reports shall be prepared on the accounting or reporting basis required by such regulatory bodies. Any Holder shall be provided with a copy of any such report upon request without expense to him.

14.9 Maintenance of Suitability Records. The Manager, at Fund expense, shall maintain for a period of at least six years, a record of the information obtained to indicate that a Holder meets the suitability standards set forth in the Prospectus.

15. RIGHTS, AUTHORITY, POWERS AND RESPONSIBILITIES OF THE MANAGER.

15.1 Services of the Manager. The Manager shall be responsible for providing the following services to the Fund:

15.1.1 Supervising the organization of the Fund and the offering and sale of Units;

15.1.2 Supervising Fund management, which includes (i) establishing policies for the operation of the Fund; (ii) causing the Fund's agents or employees to arrange for the provision of services necessary to the operation of the Fund (including Equipment management and investor, accounting and legal services, and services relating to Distributions by the Fund); (iii) approving actions to be taken by the Fund; (iv) providing advice, consultation, analysis and supervision with respect to the functions of the Fund as an owner of the Equipment (including, without limitation, decisions regarding adjustments to rental schedules, the sale or disposition of Equipment and compliance with federal, state and local regulatory requirements and procedures); (v) executing documents on behalf of the Fund; (vi) having a fiduciary responsibility for the safekeeping and use of all funds of the Fund, whether or not in the Manager's immediate possession or control; and (vii) making all decisions as to accounting matters; and

B-20

15.1.3 Approval of the terms of the sale or other disposition of Equipment, including establishing the terms for and arranging any such transaction.

15.2 Authority of the Manager. The conduct of the Fund's business shall be controlled solely by the Manager in accordance with this Agreement. The Manager shall have fiduciary responsibility for the safekeeping and use of all funds and assets of the Fund, whether or not in its immediate possession or control, and shall have all authority, rights and powers conferred by law and those required or appropriate to the management of the Fund business which, by way of illustration but not by way of limitation, shall, subject only to the provisions of Section 15.4, include the right, authority and power:

15.2.1 To acquire, lease, sell, hold and dispose of Equipment, interests therein or appurtenances thereto, as well as personal or mixed property connected therewith, including the purchase, lease, improvement, maintenance, exchange, trade or sale of such Equipment, at such price, rental or amount, for cash, securities (in compliance with appropriate securities regulations) or other property, and upon such terms, as the Manager deems in its sole discretion, to be in the best interest of the Fund; provided that, as of the date of the final investment of Net Proceeds and completion of the permanent financing of the Equipment portfolio, at least 50% of the Fund's Equipment, by aggregate purchase cost, shall be subject to initial leases which are High Payout Leases.

15.2.2 To place record title to, or the right to use Fund assets in, the name or names of a nominee or nominees, trustee or trustees for any purpose convenient or beneficial to the Fund;

15.2.3 To acquire and enter into any contract of insurance which the Manager deems necessary or appropriate for the protection of the Fund and the Manager, for the conservation of Fund assets, or for any purpose convenient or beneficial to the Fund;

15.2.4 To employ Persons in the operation and management of the business of the Fund including, but not limited to, supervisory managing agents, insurance brokers and equipment lease brokers and Persons to perform, on behalf of the Fund, the activities enumerated in Section 15.2.1, on such terms and for such compensation as the Manager shall determine, subject, however, to the limitations with respect thereto as set forth in Article 8; provided that no Person is employed to provide duplicative services; and provided further that agreements with the Manager or its Affiliates for the services set forth in Article 8 shall contain the terms and limitations as to fees and expenses as set forth in said Article 8 and any of such agreements shall be terminable immediately upon dissolution of the Fund under Section 19.1;

15.2.5 To prepare or cause to be prepared reports, statements and other relevant information for distribution to Holders, as provided in Article 14 and as they otherwise deem appropriate;

15.2.6 To open accounts and deposit and maintain funds in the name of the Fund in banks or savings and loan associations; provided, however, that the Fund funds shall not be commingled with the funds of any other Person;

15.2.7 To cause the Fund to make or revoke any of the elections referred to in the Code;

15.2.8 To select as the Fund's accounting year a calendar year or such fiscal year as approved by the Service;

15.2.9 To determine the appropriate accounting method or methods to be used by the Fund;

B-21

15.2.10 To offer and sell Units in the Fund directly or through any licensed Affiliate of the Manager or nonaffiliate and to employ personnel, agents and dealers for such purpose;

15.2.11 To amend this Agreement to reflect the addition or substitution of Holders, the reduction of capital accounts upon the return of capital to Members or the change in the interests of the Holders in the Net Income, Net Loss and Distributions of the Fund after the repurchase of Units;

15.2.12 To require in all Fund obligations that the Manager shall not have any personal liability thereon but that the Person contracting with the Fund is to look solely to the Fund and its assets for satisfaction of such obligations; and in the event that the Manager has personal liability with respect to any such obligation, the Manager may require its satisfaction prior to obligations with respect to which the Manager has no personal liability; provided, however, that the inclusion of the aforesaid provisions shall not materially affect the cost of the service or material being supplied and all Fund obligations are satisfied in accordance with prudent business practices as to the time and manner of payment;

15.2.13 To execute and file certificates of amendment and cancellation of the articles of organization, and certificates of dissolution of the Fund;

15.2.14 Subject to the provisions of Article 10, to determine the amount of Cash from Operations and Cash from Sales or Refinancing used to purchase additional Equipment and to make Distributions;

15.2.15 To purchase Equipment in its own name, the name of an Affiliate or in the name of a nominee, a trust or a corporation or otherwise and hold title thereto on a temporary or interim basis (generally not in excess of six months) for the purpose of facilitating the acquisition of such Equipment or completion of manufacture of the Equipment, or any other purpose related to the business of the Fund; provided, however that: (i) the transaction is in the best interest of the Fund; (ii) such Equipment is purchased by the Fund for a purchase price no greater than the cost of such Equipment to the Manager or Affiliate (including any out-of-pocket carrying costs), except for compensation permitted by this Agreement; (iii) there is no difference in interest terms of the loans secured by the Equipment at the time acquired by the Manager or Affiliate and the time acquired by the Fund; (iv) there is no benefit arising out of such transaction to the Manager or its Affiliate apart from the compensation otherwise permitted by this Agreement; and (v) all income generated by, and all expenses associated with, Equipment so acquired shall be treated as belonging to the Fund; and, in order to effect an orderly liquidation of the Fund's assets in its liquidation stage, to cause the Fund to sell Equipment to a liquidating trust, or to the Manager or an Affiliate (other than another investor program), either in its own name, or as a trustee of a liquidating trust, provided that, in any sale to the Manager or an Affiliate, all of the following conditions have been met: (vi) the Fund has obtained, at its cost, two independent appraisals of the fair market value of the item or items of Equipment to be sold; (vii) the sales price of the Equipment is at least equal to the average of the two appraised values; (viii) the original cost of the Equipment sold pursuant to this provision does not represent in excess of 10% of the original cost of all Equipment acquired by the Fund during the term of the Fund; (ix) such sale is effected in the best interests of the Fund and its Members for purposes of facilitating liquidation; and (x) the Equipment so sold is not resold to another investor program sponsored by the Manager or its Affiliates.

15.2.16 Subject to Sections 15.4.21 and 15.4.22, to borrow money and, if security is required therefor, to mortgage or subject any Equipment to any other security device, to obtain replacements of any mortgage or other security device, and to prepay, in whole or in part, refinance, increase, modify, consolidate or extend any mortgage or other security device, all of the foregoing at such terms and in such amounts as the Manager, in its sole discretion, deems to be in the best interests of the Fund;

B-22

15.2.17 To invest (i) the Gross Proceeds or Net Proceeds temporarily prior to investment in Equipment, (ii) other funds of the Fund prior to the investment in Equipment or the distribution to Holders and (iii) the Fund's capital reserves, in short-term, highly liquid investments where there is appropriate safety of principal;

15.2.18 In addition to any amendments otherwise authorized herein, this Agreement may be amended from time to time by the Manager, without the consent of any of the Holders

(i) to add to the representations, duties or obligations of the Manager or its Affiliates or surrender any right or power granted to the Manager or its Affiliates herein, for the benefit of the Holders;

(ii) to cure any ambiguity, to correct or supplement any provision herein which may be inconsistent with any other provision herein, or to make any other provisions with respect to matters or questions arising under this Agreement which will not be inconsistent with the provisions of this Agreement provided that no amendment hereunder will change the voting rights of Holders;

(iii) to delete or add any provision of this Agreement required to be so deleted or added by the staff of the Securities and Exchange Commission or by a state "Blue Sky" administrator or similar such official, which addition or deletion is deemed by such staff or official to be for the benefit or protection of the Holders; or

(iv) to amend the provisions of Article 10 of this Agreement relating to the allocations of Net Income, Net Loss and Distributions among Members or any other provisions hereof if the Fund is advised at any time by the Fund's accountants or legal counsel that the allocations or such other provisions set forth in this Agreement are unlikely to be respected, either because of promulgation of Regulations under Sections 704 or 706 of the Code or other developments in the law, but only to the minimum extent necessary in accordance with such advice of accountants and/or counsel to cause such provisions of this Agreement to be respected. Such amendment or amendments made by the Manager in reliance upon the advice of the accountants or counsel described above shall be deemed to be made pursuant to the fiduciary obligation of the Manager to the Fund and the Holders, and no such amendment or amendments shall give rise to any claim or cause of action by any Holder.

15.2.19 To execute, acknowledge and deliver any and all instruments to effectuate the foregoing, and to take all such action in connection therewith as the Manager shall deem necessary or appropriate.

15.3 General Powers and Fiduciary Duty. The Manager shall, except as otherwise provided in this Agreement, have all the rights and powers and shall be subject to all the restrictions and liabilities provided for the manager of a limited liability company under the California Act. Notwithstanding any other provision of this Agreement, in no event may the Manager modify or compromise, by contract or otherwise, its fiduciary duty to the Fund or the Holders, whether such duty is imposed under the common law or by statute.

15.4 Limitations on Manager's Authority. Neither the Manager nor any Affiliate shall have the authority to:

B-23

15.4.1 Enter into contracts with the Fund which would bind the Fund after the expulsion, adjudication of bankruptcy or insolvency of a Manager, or continue the business of the Fund with Fund assets after the occurrence of such an event;

15.4.2 Grant to the Manager or any Affiliate an exclusive listing for the sale of Fund assets, including Equipment;

15.4.3 Sell Substantially All of the Assets in a single sale, or in multiple sales in the same twelve-month period, except in the orderly liquidation and winding up of the business of the Fund upon its termination and dissolution;

15.4.4 Pledge or encumber Substantially All of the Assets in a single transaction or in multiple transactions in the same twelve-month period other than in connection with the acquisition or improvement of assets or the refinancing of existing obligations;

15.4.5 Alter the primary purpose of the Fund as set forth in Article 3;

15.4.6 Receive from the Fund a rebate or give-up or participate in any reciprocal business arrangements which would circumvent the provisions of this Agreement, nor shall any such person permit any reciprocal business arrangement which would circumvent the restrictions herein against dealing with the Manager and its Affiliates;

15.4.7 Sell or lease any Equipment to any entity in which a Manager or any Affiliate has an interest, other than a joint venture or similar program which complies with the conditions set forth in Section 15.4.8 hereof or in a transaction that complies with the conditions set forth in Section 15.2.15;

15.4.8 Cause the Fund to invest in any program, partnership or other venture unless: (i) the other Member or joint owner is not a Manager (but it may be an Affiliate of a Manager, provided the Affiliate is formed and operated for the primary purpose of investment in and operation of or gain from an interest in equipment, and has substantially identical investment objectives to those of the Fund); (ii) such joint venture owns and operates particular Equipment and the Fund or the Fund and Affiliate, as the case may be, acquire the controlling interest in such partnership, or joint venture; (iii) the agreement of joint venture does not authorize the Fund to do anything as a Member or joint venturer with respect to the Equipment which the Fund, or a Manager, could not do directly because of the provisions of this Agreement; (iv) the Fund's investment is on substantially the same terms and conditions as the investment of any Affiliate; (v) no compensation (other than as provided for by this Agreement) is received in connection therewith by the Manager or any of its Affiliates, there are no duplicate equipment management or any other duplicate fees and such investment shall not result in the impairment, abrogation or circumvention of any of the terms or provisions of this Agreement; (vi) the joint venture is in the best interest of both co-venturers; and (vii) in joint venture arrangements with an Affiliate of a Manager, if all of the following additional conditions are met: the compensation of the Manager is substantially identical to that received by the sponsor of such Affiliate, the Fund has a right of first refusal to buy, if such Affiliate wishes to sell, equipment held in the joint venture, and the joint venture is established either for the purpose of effecting appropriate diversification of the Fund's investment portfolio or for the purpose of relieving the Manager or its Affiliates or nominees from a commitment entered into pursuant to Section 15.2.15 of this Agreement; for the purposes of this Section, a controlling interest shall include: (1) ownership of more than 50% of the venture's capital or profits; or
(2) provisions in the venture agreement giving the Fund effective control;

15.4.9 Except as provided in the Sections 15.2.15, 15.4.7 and 15.4.8, purchase or lease Equipment from the Fund or sell or lease Equipment to the Fund;

B-24

15.4.10 Cause the Fund to loan any funds or property to any Manager or Affiliate of a Manager;

15.4.11 Cause the Fund to borrow from any of the Manager or its Affiliates on terms which provide for interest, financing charges or fees in excess of the amounts charged by unrelated lending institutions on comparable loans for the same purpose, or in excess of the ledger's cost of funds, or, in any event, to cause the Fund to obtain "permanent financing" (defined as financing with a term in excess of 12 months) from any such Person;

15.4.12 Cause the Fund to exchange Units for property other than cash;

15.4.13 Do any action in contravention of this Agreement or which would make it impossible to carry on the ordinary business of the Fund;

15.4.14 Confess a judgment against the Fund in connection with any threatened or pending legal action;

15.4.15 Possess any Equipment or assign the rights of the Fund in specific Equipment for other than a Fund purpose;

15.4.16 Admit a Person as a Manager except with the consent of the Holders as provided in Article 17 hereof;

15.4.17 Perform any act (other than an act required by this Agreement or any act taken in good faith reliance upon counsel's opinion) which would, at the time such act occurred, subject any Holder to liability as a Manager in any jurisdiction;

15.4.18 Reinvest any funds of the Fund after the end of the Reinvestment Period other than to invest in Equipment pursuant to commitments entered into prior to the expiration of the Reinvestment Period or in Equipment to be used in connection with Equipment under an existing lease, or reinvest any funds of the Fund during the Reinvestment Period unless such reinvestment is effected for all Holders on the same terms and is otherwise in compliance with
Section 10.7 hereof;

15.4.19 Invest any of the Gross Proceeds in Equipment which is non-income producing;

15.4.20 Employ, or permit any Person to employ, the funds or assets of the Fund in any manner except for the exclusive benefit of the Fund; this provision shall not prohibit the Manager from causing Fund funds to be deposited in a separate Fund account with a bank or other financial institution which aggregates all funds held on behalf of the Manager and its Affiliates in calculating qualifying balances for purposes of discounts on service charges or other account benefits, provided that the Fund benefits on a pro rata basis from any such discounts or other favorable terms, and, provided further, that no creditor of any party other than the Fund shall have any recourse to funds held in the Fund's separate account;

15.4.21 Incur any indebtedness wherein the lender will have or acquire, at any time as a result of making the loan, any direct or indirect interest in the profit, capital or property of the Fund other than as a secured creditor; or incur any indebtedness specifically for the purpose of funding operating distributions, provided however that the Fund may enter into refinancing transactions with respect to its Equipment and distribute net proceeds from any such refinancing to the extent consistent with its investment objectives;

B-25

15.4.22 Incur aggregate Fund borrowings which, as of the date of the final investment of the Net Proceeds and, thereafter, on the date any subsequent indebtedness is incurred, are in excess of 50% of the purchase price of all Equipment on a combined basis. "Purchase price" for purposes of this
Section 15.4.22 shall mean the sum of the cash downpayment and any indebtedness incurred in connection with the acquisition of an item of Equipment by the Fund, or to which the Equipment is taken subject, plus any Acquisition Fees paid, but does not include loan points, prepaid interest, or other prepaid expenses;

15.4.23 Commingle Fund funds with those of any other Person;

15.4.24 Except as otherwise provided herein, cause the Fund to enter into any transaction with any other partnership in which a Manager or any of its Affiliates have an interest, including, but not limited to, any transaction involving the sale, lease or purchase of any Equipment to or from the Fund, the rendering of services to or from the Fund, or the lending of any monies or other property to or from the Fund;

15.4.25 Directly or indirectly pay or award any finder's fees, commissions or other compensation to any Person engaged by a potential investor for investment advice as an inducement to such advisor to advise the purchaser regarding the purchase of Units; provided, however, that the Manager shall not be prohibited from paying the normal sales commissions payable to a registered broker-dealer or other properly-licensed Person for selling Units;

15.4.26 Operate the Fund in such a manner as to have the Fund classified as an "investment company" for purposes of the Investment Company Act of 1940;

15.4.27 Except as provided herein, invest any of the Gross Proceeds in units of limited partnership interest, junior mortgages, deeds of trust or other similar instruments or obligations;

15.4.28 Cause the Fund to enter into any agreements with a Manager or any Affiliate of a Manager which are not subject to termination without penalty by either party upon not more than 60 days' written notice, except for agreements which comply with the provisions of Section 15.2.15 or those which comply with the provisions of Section 15.4.8 and relate to the purchase of Equipment by the Fund and an Affiliate as joint venturers;

15.4.29 Cause the Fund to acquire any single item of Equipment that has a contract purchase price in excess of $1,000,000 unless prior to final funding of the acquisition it obtains a future value appraisal of the Equipment from a qualified independent third party appraiser;

15.4.30 Cause the Fund to invest cash in an aggregate amount in excess of $30,000,000 in Equipment leased to a single lessee.

15.5 Limitation on Manager's Liability. The Manager shall have no personal liability for the repayment of the Original Invested Capital of any Holder or to repay the Fund any portion or all of any negative balance in its Capital Account.

15.6 Tax Matters Member. ATEL is hereby designated as the "Tax Matters Member" in accordance with Section 6231(a)(7) of the Code and, in connection therewith and in addition to all other powers given therein, shall have all other powers needed to perform fully hereunder including, without limitation, the power to retain all attorneys and accountants of its choice and the right to settle any audits without the consent of Members. The designation made in this paragraph is hereby consented to by each Member as an express condition to becoming a Member. The Fund hereby indemnifies ATEL from and against any damages

B-26

or losses (including attorney's fees) arising out of or incurred in connection with any action taken or omitted to be taken by it in carrying out its responsibilities as tax matters Member, subject to the same conditions under which indemnification is provided the Manager in Article 21 hereof.

15.7 Minimum Investment in Equipment / Maximum Front-End Fees. The Manager must commit not less than 85.875% of the Gross Proceeds to Investment in Equipment, with the balance thereof available to pay Organization and Offering Expenses and Front End Fees, however designated. Under the North American Securities Administrators Association, Inc. ("NASAA") Statement of Policy concerning Equipment Programs, as amended through October 24, 1991 (referred to herein as the "NASAA Guidelines"), the Fund is required to commit a minimum percentage of the Gross Proceeds to Investment in Equipment, calculated as the greater of: (i) 80% of the Gross Proceeds reduced by 0.0625% for each 1% of indebtedness encumbering the Fund's Equipment; or (ii) 75% of such Gross Proceeds. Based on the formula in the NASAA Guidelines, with 50% portfolio leverage the Fund's minimum Investment in Equipment would equal 76.875% of Gross Proceeds (80% - [50% x .0625%] = 76.875%), and the Fund's minimum Investment in Equipment would therefore exceed the NASAA Guideline minimum by 9%. The NASAA Guidelines permit the Manager and its Affiliates to receive compensation in the form of a carried interest in Fund Net Income, Net Loss and Distributions equal to 1% for the first 2.5% of excess Investment in Equipment over the NASAA Guidelines minimum, 1% for the next 2% of such excess, and 1% for each additional 1% of excess Investment in Equipment. With a minimum Investment in Equipment of 85.875% and 50% leverage, the Manager and its Affiliates may receive an additional carried interest equal to 6.5% of Net Profit, Net Loss and Distributions under the foregoing formula (2.5% + 2% + 4.5% = 9%; 1% + 1% + 4.5% = 6.5%]. At the lowest permitted level of minimum Investment in Equipment, the NASAA Guidelines would permit the Manager and its Affiliates to receive a promotional interest equal to 5% of Distributions of Cash from Operations and 1% of Distributions of Sale or Refinancing Proceeds until Members have received total Distributions equal to their Original Invested Capital plus an 8% per annum cumulative return on their Adjusted Invested Capital, and, thereafter, the promotional interest could increase to 15% of all Distributions. With the additional carried interest calculated as described above, the maximum aggregate fees payable to the Manager and Affiliates under the NASAA Guidelines as carried interest and promotional interest would equal 11.5% of Distributions of Cash from Operations (6.5% + 5% = 11.5%), and 7.5% of Distributions of Sale or Refinancing Proceeds (6.5% + 1% = 7.5%), before the subordination level was reached, and 21.5% of all Distributions thereafter. The maximum amounts to be paid under the terms of this Agreement are subject to the application of the Asset Management Fee Limit provided in Section 8.3, which limits the annual amount payable to the Manager and its Affiliates as the Asset Management Fee and the Carried Interest to an aggregate not to exceed the maximum amount of fees that would be payable to the Manager under specified provisions of the NASAA Guidelines. Upon completion of the offering of Units, final commitment of Net Proceeds to acquisition of Equipment and establishment of final levels of permanent portfolio debt encumbering such Equipment, the Manager shall calculate the maximum carried interest and promotional interest payable to the Manager and its Affiliates under the NASAA Guidelines and compare such total permitted fees to the total of the Asset Management Fee and Carried Interest. If and to the extent that the fees exceed the Asset Management Fee Limit provided in Section 8.3, the fees payable to the Manager and its Affiliates shall be reduced as described herein. In such event, Section 8.3 of this Agreement shall be amended immediately to reduce the amounts calculated as the Carried Interest by an amount sufficient to cause the total of such compensation to comply with the limitations in the NASAA Guidelines on the aggregate of promotional interests and carried interests. A comparison of the Front End Fees actually paid by the Fund and the NASAA Guideline maximums shall be repeated, and any required adjustments shall be made, at least annually thereafter.

15.8 Reliance on Manager's Authority. The Manager shall conduct the business of the Fund, devoting such time thereto as it, in its sole discretion, shall determine to be necessary to manage the Fund business and affairs in an efficient manner. Any Person dealing with the Fund or the Manager may rely upon

B-27

a certificate signed by the Manager as authority with respect to: (i) the identity of the Manager or any Holder hereof; (ii) the existence or non-existence of any fact or facts which constitute a condition precedent to acts by the Manager or are in any other manner germane to the affairs of the Fund; (iii) the Persons who are authorized to execute and deliver any instrument or document on behalf of the Fund; or (iv) any act or failure to act by the Fund as to any other matter whatsoever involving the Fund or any Members.

16. RIGHTS, POWERS AND VOTING RIGHTS OF THE MEMBERS

16.1 Limitation on Member Authority. Members shall take no part in the control, conduct or operation of the Fund and shall have no right or authority to act for or bind the Fund except as expressly provided herein.

16.2 Voting Rights. Members shall have the right, by the vote of Members who own more than 50% of the total outstanding Units entitled to vote (a "majority-in-interest"), to approve the following matters affecting the basic structure of the Fund:

16.2.1 Removal or withdrawal of a Manager;

16.2.2 Subject to the further requirements of Article 17, continuation of the Fund and election of a successor Manager upon the termination of a Manager;

16.2.3 Termination and dissolution of the Fund;

16.2.4 Amendment of this Agreement, provided such amendment is not for any of the purposes set forth in Sections 16.4 or 16.5, and provided, further, that the Members shall have the right to approve or disapprove by separate vote each proposed amendment to this Agreement;

16.2.5 The pledge or granting of a security interest in, or sale of, Substantially All of the Assets in a single transaction, or in multiple transactions in the same twelve-month period, except in the liquidation and winding up of the business of the Fund upon its termination and dissolution; and

16.2.6 The extension of the term of the Fund.

16.3 Voting Procedures. In any vote of the Members, each Member shall be entitled to cast one vote for each Unit which he owns as of the designated record date. Notwithstanding any other provision of this Agreement, any Units held by a Manager or an Affiliate of a Manager will not be entitled to vote, and will not be considered to be "outstanding" Units for purposes of any vote, upon matters which involve a conflict between the interests of such Manager and the Fund, including, but not limited to, any vote on the proposed removal or withdrawal of such Manager or on any proposed amendment to this Agreement which would expand or extend the rights, authorities or powers of such Manager.

16.3.1 Meetings of the Members to vote upon any matters as to which the Members are authorized to take action under this Agreement, as the same may be amended from time to time, may be called at any time by the Manager or by one or more Members holding more than 10% of the outstanding Units by delivering written notice, either in person or by registered mail, of such meeting to the Manager. Promptly, but in any event within 10 days following receipt of such request, the Manager shall cause a written notice, either in person or by certified mail, to be given to the Members entitled to vote at such meeting, which notice shall state that a meeting will be held at a time and place fixed by the Manager, which is to be convenient to the Members as a group, and which is not less than 15 days nor more than 60 days after the mailing of

B-28

the notice of the meeting; provided, however, that such maximum period for the giving of notice and the holding of meetings may be extended for an additional 60 days if such extension is necessary to obtain the qualification with the California Commissioner of Corporations of the matters to be acted upon at such meeting, the clearance by the Securities and Exchange Commission or other appropriate governing agency of the solicitation materials to be forwarded to Members in connection with such meeting or any other administrative authorizations which may be required. Included with the notice of a meeting shall be a detailed statement of the action proposed, including a verbatim statement of the wording of any resolution proposed for adoption by the Members and of any proposed amendment to this Agreement. All expenses of the meeting and notification shall be borne by the Fund.

16.3.2 In order to establish the Members of record entitled to act upon matters by vote or written consent, the Manager or Members holding more than 10% of the Units may fix in advance a record date (the "Record Date") which is not more than 60 nor less than 10 days prior to the date of the meeting or the date upon which written consents are to be delivered. If no Record Date is fixed in the notice of meeting or action by written consent, the Record Date shall be deemed to be at the close of business on the business day next preceding the date on which notice is given. A new Record Date shall be fixed if a meeting is adjourned for more than 45 days from the date set for the original meeting.

16.3.3 Upon adjournment of a meeting to another time or place, notice of the new time or place shall be announced at the meeting at which adjournment is taken. If the adjournment is for more than 45 days or if, after the adjournment, a new Record Date is fixed for the adjourned meeting, a notice of the adjourned meeting shall be given to each Member of record entitled to vote at the meeting.

16.3.4 Personal presence of the Members at a meeting shall not be required, provided that sufficient Units are represented at the meeting, by Members appearing in person and/or by duly executed proxies, to take any action proposed for a vote at such meeting. Attendance by a Member at any meeting and voting in person shall revoke any proxies of such Member submitted with respect to action proposed to be taken at such meeting. Submission of a later proxy with respect to any action shall revoke an earlier one as to such action. Only the votes, whether in person or by proxy, of Members holding Units as of the Record Date established for such meeting shall be counted.

16.3.5 Any matter as to which the Members are authorized to take action under this Agreement or under law may be taken by the Members without a meeting and shall be as valid and effective as action taken by the Members at a meeting duly assembled, if written consents to such action by the Members are (i) signed by the Members entitled to vote upon such action at a meeting who held, as of the Record Date for such actions, the number of Units required to authorize such action and (ii) delivered to the Manager as of the date set for such action. Any action taken without a meeting shall be effective 15 days after the required minimum number of Members have signed the consent and shall be effective immediately if the Manager and Limited Members holding at least 90% of the outstanding Units as of the Record Date have signed the consent.

16.3.6 In the event that there shall be no Manager, the Members may take action without a meeting by the written consent of Members having the requisite voting power of the Members entitled to vote.

16.4 Limitations on Member Rights. No Holder shall have the right or power to: (i) withdraw or reduce his contribution to the capital of the Fund except as a result of the repurchase of the Units as provided in Article 13, the dissolution of the Fund or as otherwise provided by law, (ii) bring an action for partition against the Fund, (iii) cause the termination and dissolution of the Fund by court decree or otherwise, except as set forth in this Agreement, or
(iv) demand or receive property other than cash in return for his contribution. No Holder shall have priority over any other Holder either as to the return of contributions of capital or as to Net Income, Net Loss or Distributions. Other

B-29

than upon the termination and dissolution of the Fund as provided by this Agreement there has been no time agreed upon when the contribution of each Holder may be returned.

16.5 Limitations on Power to Amend Agreement. Except as provided in
Section 15.2.18, and notwithstanding anything to the contrary contained in this Agreement, this Agreement may not, without the consent of each of the Members who would be adversely affected thereby, be amended to:

16.5.1 Convert a Holder into a Manager;

16.5.2 Modify the limited liability of a Holder;

16.5.3 Alter the interest of any Member in Net Income, Net Loss or Distributions; or

16.5.4 Affect the status of the Fund as a partnership for federal income tax purposes.

16.6 Member List. Upon the written request of a Member and for any non-commercial purpose reasonably related to the exercise of rights under this Agreement, the Manager will furnish to such Member or his representative, at his expense, a list containing the name and address of, and the Units held of record by, each Member, as provided in Section 14.1.3.

16.7 Dissenters' Rights and Limitations on Mergers and Roll-ups.

16.7.1 Any proposal that the Fund enter into a Roll-Up will require approval by Members of not less than 90% of the outstanding Units. Members who dissent with respect to a Roll-Up proposal will have the rights of a dissenting Member as provided under Sections 15679.1 through 15679.14 of the California Act. The Fund shall not reimburse the sponsor of a proposed Roll-Up for the costs of its proxy contest or any other costs of the transaction in the event the Roll-Up is not approved by the Members as provided herein.

16.7.2 In connection with a proposed Roll-Up, an appraisal of all Fund assets shall be obtained from a competent, independent expert (defined as a Person with no current material or prior business or personal relationship with the Manager or its Affiliates who is engaged to a substantial extent in the business of rendering opinions regarding the value of assets of the type held by the Fund, and who is qualified to perform such work). If the appraisal will be included in a Prospectus used to offer the securities of a Roll-Up Entity, the appraisal shall be filed with the SEC and the states as an Exhibit to the Registration Statement for the offering. Accordingly, an issuer using the appraisal shall be subject to liability for violation of Section 11 of the Securities Act of 1933 and comparable provisions under state laws for any material misrepresentations or material omissions in the appraisal. Fund assets shall be appraised on a consistent basis. The appraisal shall be based on an evaluation of all relevant information, and shall indicate the value of the Fund's assets as of a date immediately prior to the announcement of the proposed Roll-Up transaction. The appraisal shall assume an orderly liquidation of Fund assets over a 12-month period. The terms of the engagement of the Independent Expert shall clearly state that the engagement is for the benefit of the Fund and its Holders. A summary of the independent appraisal, indicating all material assumptions underlying the appraisal, shall be included in a report to the Holders in connection with a proposed Roll-Up transaction.

16.7.3 In connection with a proposed Roll-Up, the Person sponsoring the Roll-Up transaction shall offer to Holders who vote "no" on the proposal the choice of:

(a) accepting the securities offered in the proposed Roll-Up transaction; or

B-30

(b) one of the following:

(i) remaining as Holders in the Fund, and preserving their interests therein on the same terms and conditions as existed previously; or

(ii) receiving cash in an amount equal to the Holders' pro-rata share of the appraised value of the net assets of the Fund.

16.7.4 The Fund shall not participate in any proposed Roll-Up transaction which would result in Holders having democracy rights which are less than those provided for under this Agreement. If the resulting entity is a corporation, the voting rights of Holders shall correspond to the voting rights provided for in this Agreement to the greatest extent possible.

16.7.5 The Fund shall not participate in any proposed Roll-Up transaction which includes provisions which would operate to materially impede or frustrate the accumulation of shares by any purchaser of the securities of the Roll-Up Entity (except to the minimum extent necessary to preserve the tax status of the entity). The Fund shall not participate in any proposed Roll-Up transaction which would limit the ability of a Holder to exercise the voting rights of the securities of the Roll-Up Entity on the basis of the number of Units held by that Holder.

16.7.6 The Fund shall not participate in any proposed Roll-Up Transaction in which Holders' rights of access to the records of the Roll-Up Entity will be less than those provided for under this Agreement.

17. TERMINATION OF A MANAGER AND TRANSFER OF THE MANAGER'S INTEREST

17.1 Removal or Withdrawal. The following conditions shall govern the voluntary withdrawal or removal of the Manager:

17.1.1 The Manager may not voluntarily withdraw from the Fund without the approval of Members holding more than 50% of the total outstanding Units entitled to vote.

17.1.2 The Manager may be removed upon a vote of Holders owning more than 50% of the total outstanding Units entitled to vote. Written notice of removal of the Manager shall be served either by certified or by registered mail, return receipt requested, or by personal service. Such notice shall set forth the date upon which the removal is to become effective.

17.2 Other Terminating Events. In the event of the adjudication of bankruptcy, filing of a certificate of dissolution, death or adjudication of insanity or incompetency of the Manager (each of such events, as well as removal, resignation and withdrawal of a Manager, being herein referred to as a "Terminating Event"), the Fund shall be dissolved and shall be liquidated under the provisions of Article 19, subject to the provisions of Section 17.3.

17.3 Election of Successor Manager; Continuation of Fund Business. The following provisions shall govern the election of a successor Manager and continuation of the business of the Fund upon the occurrence of a Terminating Event with respect to a Manager (the "Retiring Manager"):

17.3.1 If at the time of a Terminating Event the Fund has one or more Managers other than the Retiring Manager, any remaining Manager or a majority-in-interest of the Limited Members may elect, within 90 days thereafter, to continue the Fund business, in which case the Fund shall not dissolve. So long as there is at least one remaining Manager which so elects, or if a majority-in-interest of the Members so elect and a remaining Manager does

B-31

not so elect, any remaining Manager which is not willing to elect to continue the Fund business will be deemed to have been removed from the Fund by vote of the Members.

17.3.2 If at the time of a Terminating Event the Retiring Manager is the sole remaining Manager, the Fund shall be dissolved unless a majority-in-interest of the Members elect to continue the Fund business. In the event of such election, the Fund business may be continued if the Members making such election, within 90 days after the occurrence of the Terminating Event, elect a successor Manager and continue the Fund's business on the same terms and conditions as are contained herein, but with a name which does not include or in any way refer to the name of any Retiring Manager.

17.4 Admission of Successor or Additional Manager. The following conditions shall be satisfied before any Person shall become a successor Manager or an additional Manager:

17.4.1 Such Person shall have been elected in accordance with
Section 17.3 or 17.6;

17.4.2 Such Person shall have accepted and agreed to be bound by all the terms and provisions of this Agreement;

17.4.3 If such Person is a corporation, it shall have provided the Fund with evidence satisfactory to counsel for the Fund of its authority to become a Manager and to be bound by this Agreement; and

17.4.4 Any amendments and filings required or appropriate under the California Act shall have been made.

17.5 Effect of a Terminating Event. Upon the occurrence of a Terminating Event, the following provisions shall be applicable:

17.5.1 The Retiring Manager shall immediately cease to be a Manager and shall not have any right to participate in the management of the affairs of the Fund or to receive any fees under this Agreement not already paid or earned; provided, however, that the Retiring Manager shall receive all amounts then accrued and payable by the Fund and shall be, and shall remain, liable as a Manager for all obligations and liabilities incurred by the Fund prior to the effective date of the Terminating Event, but shall be free from any obligation or liability incurred on account of the activities of the Fund from and after such time.

17.5.2 If the business of the Fund is continued, as aforesaid, the Retiring Manager shall be entitled to receive from the Fund the then present fair market value of its interest in the Fund, determined by agreement of the Retiring Manager and the remaining or new Managers, or, if they cannot agree, by arbitration in accordance with the then current rules of the American Arbitration Association. The expense of such arbitration shall be borne equally by the Fund and the Retiring Manager, and such arbitration shall be conducted in San Francisco, California unless otherwise agreed by both parties. The Fund shall forthwith pay to the Retiring Manager an amount equal to the then present fair market value of the interest so determined. If the Retiring Manager has voluntarily withdrawn from the Fund, payment shall be in the form of a non-interest bearing unsecured promissory note with principal payable, if at all, out of Distributions the Retiring Manager would otherwise have received under this Agreement had such Manager not been terminated. If the Retiring Manager has been terminated involuntarily, the payment shall be in the form of an interest bearing promissory note payable in equal annual installments over a term of not less than five years. Such payment when made shall constitute complete and full discharge of all amounts to which the Retiring Manager is entitled in respect to such interest.

B-32

17.5.3 All executory contracts between the Fund and the Retiring Manager or any Affiliate thereof (unless such Affiliate is also an Affiliate of the remaining or new Manager or Members) may be terminated by the Fund effective upon written notice to the party so terminated. The Retiring Manager or any Affiliate thereof (unless such Affiliate is also an Affiliate of the remaining or new Manager or Members) may also terminate and cancel any such executory contract effective upon 60 days' prior written notice of such termination and cancellation given to the remaining or new Manager or Members, if any, or to the Fund.

17.6 Election of Additional Manager. Members owning in excess of 50% of the outstanding Units may at any time and from time to time elect an additional Manager, and, upon satisfaction of the conditions set forth in Section 17.4, the Person so elected shall be admitted as an additional Manager. Admission of an additional Manager shall not cause dissolution of the Fund.

17.7 Assignment of Manager's Interest. The Manager may not transfer its Membership in the Fund without the consent of Members owning in excess of 50% of the total outstanding Units, unless such an assignment is to an entity which succeeds to all of the assets of the assigning Manager and of which at least 80% of the voting and beneficial interest is controlled by Persons controlling 80% or more of the voting and beneficial interest of the assigning Manager. Any entity to which the entire interest of a Manager in the Fund is assigned in compliance with this Section 17.7 shall be substituted as a Manager by the filing of appropriate amendments to this Agreement. Notwithstanding the foregoing, the Manager may delegate to any of its subsidiaries or other Affiliates responsibility for specific services to be performed for the Fund and may assign all or a portion of the compensation due the Manager to such subsidiaries or other Affiliates.

17.8 Members' Participation in Manager's Bankruptcy. In the event the Manager is subject to a voluntary or involuntary petition for reorganization or liquidation under the federal Bankruptcy Act, the Manager will cause separate counsel to be retained on behalf of the Fund, at Fund expense, to represent the Members' interests in the bankruptcy action. In such event, the Fund will also bear any reasonable and necessary expenses of a duly appointed committee of Members incurred while acting on behalf of all of the Members as a group in connection with such bankruptcy action.

18. CERTAIN TRANSACTIONS

18.1 The Manager and its Affiliates, the Holders, any shareholder, officer, director, Member or employee thereof, or any Person owning a legal or beneficial interest therein, may engage in or possess an interest in any other business or venture of every nature and description, independently or with others, including, but not limited to, the ownership, financing, leasing, operation, management and brokerage of equipment. Except as described in the Prospectus, and subject to their fiduciary duties to the Fund, neither the Manager nor its Affiliates shall be obligated to present to the Fund any particular investment opportunity, regardless of whether such opportunity is of such character that the Fund could take advantage thereof if it were presented to the Fund, and the Manager and its Affiliates shall have the right to take for their own accounts (individually or otherwise) or to recommend to others any such investment opportunity.

19. TERMINATION AND DISSOLUTION OF THE FUND

19.1 Termination and Dissolution. The Fund shall be terminated and dissolved upon the earliest to occur of the following:

B-33

19.1.1 The withdrawal, removal, adjudication of bankruptcy, insolvency, insanity or incompetency, death or dissolution of a Manager unless a remaining Manager or a majority-in-interest of the Members, within 90 days of the date of such event, elects to continue the business of the Fund, and, if necessary, elects a replacement Manager, in the manner provided in Article 17; provided that expenses incurred on behalf of the Manager and/or Members in the continuation or reformation, or attempted continuation or reformation, of the Fund hereunder shall be deemed expenses of the Fund;

19.1.2 The Members owning more than 50% of the total outstanding Units vote in favor of dissolution and termination of the Fund;

19.1.3 The term of the Fund expires; or

19.1.4 The Fund disposes of all interests in Equipment and its other assets and receives final payment in cash of the proceeds of such dispositions.

19.2 Accounting and Liquidation. Upon the dissolution and termination of the Fund for any reason, the Manager shall take full account of the Fund assets and liabilities, shall liquidate the assets as promptly as is consistent with obtaining the fair value thereof, and shall apply and distribute the proceeds therefrom in the following order:

19.2.1 To the payment of creditors of the Fund but excluding secured creditors whose obligations will be assumed or otherwise transferred on the liquidation of Fund assets;

19.2.2 To the repayment of any outstanding loans made by the Manager to the Fund; and

19.2.3 To the Manager and Holders in accordance with their respective Capital Account balances, after giving effect to all allocations described in Article 10 of this Agreement; provided, however, that prior to any allocation under Section 10 of this Agreement, Gross Income shall be specially allocated to the Manager to the extent, if any, necessary to cause its Capital Account balance to be zero as of the close of such final taxable year (after crediting the Manager's Capital Account with the Manager's share of Fund Minimum Gain). For purposes of making the foregoing allocation, Net Income and Net Loss for the final taxable year of the Fund shall first tentatively be computed by including all Gross Income as an element thereof; then, to the extent, if any, that the Capital Account balance of the Manager is negative as of the close of such final taxable year (after giving effect to all Fund distributions), Gross Income shall be separately stated and allocated away from the Holders and to the Manager pursuant to this Section 19.2.3.

19.2.4 Distributions in liquidation shall be made by the end of the taxable year in which the liquidation occurs or, if later, within 90 days of the liquidating event and shall otherwise comply with Regulations Section 1.704-1(b).

20. SPECIAL POWER OF ATTORNEY

20.1 Execution of Power of Attorney. By executing this Agreement, each Holder is hereby granting to the Manager a special power of attorney irrevocably making, constituting and appointing ATEL, its duly appointed officers, and any one of them, as the attorney-in-fact for such Holder, with power and authority to act alone in his name and on his behalf to execute, acknowledge and swear to the execution, acknowledgement and filing of the following documents:

B-34

20.1.1 This Agreement, the Articles of Organization, any separate certificates, as well as any amendments to the foregoing which, under the laws of the State of California or the laws of any other state, are required to be filed or which the Manager deems advisable to file;

20.1.2 Any other instrument or document which may be required to be filed by the Fund under the laws of any state or by any governmental agency, or which the Manager deems advisable to file; and

20.1.3 Any instrument or document which may be required to effect the continuation of the Fund, the admission of an additional or substituted Holder, or the dissolution and termination of the Fund (provided such continuation, admission or dissolution and termination are in accordance with the terms of this Agreement), or to reflect any reductions in amount of contributions of Members.

20.2 Special Power of Attorney. The special power of attorney being granted hereby:

20.2.1 Is a special power of attorney coupled with an interest, is irrevocable, shall survive the death or legal incapacity of the granting Holder, and is limited to those matters herein set forth;

20.2.2 May be exercised by the Manager acting alone for each Holder by a facsimile signature of such Manager or by one of its officers, or by listing all of the Holders executing any instrument with a single signature of a Manager, or of one of the Manager's officers, acting as attorney-in-fact; and

20.2.3 Shall survive an assignment by a Holder of all or any portion of his Units except that, where the Assignee of the Units owned by a Holder has been approved by the Manager for admission to the Fund as a substituted Holder, the special power of attorney shall survive such assignment for the sole purpose of enabling the Manager to execute, acknowledge and file any instrument or document necessary to effect such substitution.

21. INDEMNIFICATION

21.1 Indemnification of the Manager. The Fund, its receiver or its trustee, shall indemnify, save harmless and pay all judgments and claims against the Manager and any of its Affiliates who perform services for the Fund from any liability, loss or damage incurred by them or the Fund by reason of any act performed or omitted to be performed by them when acting in connection with the business of the Fund, including costs and attorneys' fees and any amounts expended in the settlement of any claims or liability, loss or damage; provided, however, that, if such liability, loss or claim arises out of any action or inaction of the Manager or Affiliates who perform services for the Fund, the Manager or Affiliates who perform services for the Fund must have determined, in good faith, that such course of conduct was in the best interest of the Fund and did not constitute fraud, negligence, breach of fiduciary duty or misconduct by the Manager or Affiliates who perform services for the Fund; and provided further, that any such indemnification shall be recoverable only from the assets of the Fund and not from the assets of the Holders. All judgments against the Fund and the Manager, wherein a Manager is entitled to indemnification, must first be satisfied from Fund assets before such Manager may be held responsible. Persons entitled to indemnification hereunder shall be entitled to receive advances for attorney's fees and other legal costs and expenses arising out of claims made against them, provided that (i) no such advances may be made for such fees, costs or expenses resulting from claims made by Holders; and (ii) advances for such fees and expenses relating to claims made by parties other than Holders may only be made if the action relates to the performance of duties or services by the indemnified party on behalf of the Fund, the indemnified party obtains an opinion of independent counsel that such party will be entitled

B-35

to indemnification pursuant to this Agreement under the specific circumstances of the claim in question, and the indemnified party undertakes in writing prior to receipt of such advances that such party will repay in full any such advanced funds together with interest thereon in the event that, upon the ultimate disposition of the claim, the party would not be entitled to indemnification hereunder. Nothing contained herein shall constitute a waiver by a Holder of any right which he may have against any party under federal or state securities laws.

21.2 Limitations on Indemnification. Notwithstanding anything to the contrary contained in the foregoing Section 21.1, neither the Manager nor any of its Affiliates performing services for the Fund nor any party acting as a broker-dealer shall be indemnified from any liability, loss or damage incurred by them in connection with (i) any claim or settlement involving violations of state or federal securities laws by the Manager or by any Affiliate performing services for the Fund; or (ii) any liability imposed by law, such as liability for fraud, bad faith or negligence; provided, however, that indemnification will be allowed for settlements and related expenses of lawsuits alleging securities law violations, and for expenses incurred in successfully defending such lawsuits, provided that a court either (x) approves the settlement and finds that indemnification of any payment in settlement and related costs should be made; or (y) approves indemnification of litigation costs if a successful defense is made, or a dismissal with prejudice is obtained, as to the indemnitee on the merits of each count involving alleged securities law violations; and (z) the parties seeking indemnification apprise the court of the positions of the securities law administrators of any state in which the Units were offered or sold, including the Massachusetts Securities Division, and the Securities and Exchange Commission with respect to indemnification for securities laws violations before seeking court approval for indemnification. Furthermore, the Manager shall indemnify the Fund against any loss or liability which it may incur as a result of the violation by the Manager or any of its Affiliates performing services for the Fund of any state or federal securities laws.

21.3 Insurance. The Fund shall not pay for any insurance covering liability of the Manager or any of its Affiliates for actions or omissions for which indemnification is not permitted hereunder; provided, however, that nothing contained herein shall preclude the Fund from purchasing and paying for such types of insurance, including extended coverage liability and casualty and worker's compensation, as would be customary for any Person owning comparable Equipment and engaged in a similar business or from naming the Manager and any of its Affiliates as additional insured parties thereunder, provided that such addition does not add to the premiums payable by the Fund.

22. MISCELLANEOUS

22.1 Counterparts. This Agreement may be executed in several counterparts and all so executed shall constitute one Agreement, binding on all parties hereto, notwithstanding that all of the parties are not signatory to the original or the same counterpart.

22.2 Successors and Assigns. The terms and provisions of this Agreement shall be binding upon and shall inure to the benefit of the successors and assigns of the respective Members.

22.3 Severability. In the event any sentence or paragraph of this Agreement is declared by a court of competent jurisdiction to be void, such sentence or paragraph shall be deemed severed from the remainder of this Agreement and the balance of this Agreement shall remain in effect.

22.4 Notices. All notices under this Agreement shall be in writing and shall be given to the Person entitled thereto, by personal service or by mail, posted to the address maintained by the Fund for such Person or at such other address as he may specify in writing.

B-36

22.5 Captions. Article and section titles or captions contained in this Agreement are inserted only as a matter of convenience and for reference. Such titles and captions in no way define, limit, extend or describe the scope of this Agreement nor the intent of any provision hereof.

22.6 Number and Pronouns. Whenever required by the context hereof, the singular shall include the plural, and vice-versa; the masculine gender shall include the feminine and neuter genders, and vice-versa.

22.7 Manager Address. The address of the Manager is:

ATEL Financial Services, LLC 600 California Street, 6th Floor San Francisco, California 94108

22.8 Member Addresses. The names, addresses and capital contributions of the Members are set forth on Exhibit I attached hereto, which exhibit shall be maintained at the principal place of business of the Fund.

22.9 Construction. Notwithstanding the place where this Agreement may be executed by any of the parties hereto, the parties expressly agree that all the terms and provisions hereof shall be construed under the laws of the State of California and that the Fund shall be governed by the California Act, as amended, governing limited liability companies formed under California law.

[REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]

B-37

22.10 Qualification to Do Business. In the event the business of the Fund is carried on or conducted in states in addition to the State of California, then the parties agree that this Fund shall exist under the laws of each state in which business is actually conducted by the Fund, and they severally agree to execute such other and further documents as may be required or requested in order that the Manager may qualify the Fund to conduct business in such states. The power of attorney granted to the Manager by each Holder in Article 20 shall constitute authority for the Manager to perform the ministerial duty of qualifying the Fund under the laws of any state in which it is necessary to file documents or instruments of qualification. A Fund office or principal place of business in a state may be designated from time to time by the Manager.

INITIAL MEMBERS:

ATEL FINANCIAL SERVICES, LLC, Manager

By ATEL LEASING CORPORATION, Manager

By: _______________________________

Dean L. Cash, President

ATEL CAPITAL GROUP, Initial Member

By: _______________________________________ Dean L. Cash, President

B-38

EXHIBIT I

Schedule of Members

                                                              Capital
Name Address                                                  Contribution

ATEL Capital Group                                            $500/50 Units
600 California Street
6th Floor
San Francisco, CA 94108

ATEL Financial Services, LLC                                  $100
600 California Street
6th Floor
San Francisco, CA 94108

B-39

EXHIBIT C

HOW TO INVEST
TO THE INVESTOR:

Prior to the satisfaction of the escrow condition (sale of 120,000 Units), make your check payable to "U.S. Bank - ACEF XI Escrow." Thereafter, make your check payable to"ATEL Capital Equipment Fund XI". Investments must be made in increments of $10, with a minimum of $5,000 in most states. See the discussion under Plan of Distribution-State Requirements in the Prospectus for exceptions.

IMPORTANT INSTRUCTIONS:
Fully complete sections 1, 2, and 3 of the Subscription Agreement.

All subscribers must:
1) sign each appropriate section where indicated,
2) initial each appropriate section (sections 3A - 3D) where indicated on the bottom of the subscription agreement.

If you would like your distributions sent to an address other than your own (mutual fund, bank, etc.), please fill in the optional check address section (section 6).

ADD-ON INVESTMENTS
The Subscription Agreement accompanying additional investments in Fund XI must have an authorized signature of a Registered Principal or Branch Manager of the Broker/Dealer, but does not require the signature of the investor. Add-on investments must bear the exact name in which the previous investment was registered, or a new signed Subscription Agreement will be required.

FOREIGN INVESTOR OPTION
As described in the Prospectus, the Manager has elected to permit limited investment in Units by nonresident alien investors. In section 1 of the Subscription Agreement there are three boxes, one of which must be checked to indicate whether an investor is a resident alien, nonresident alien or U.S. citizen residing outside the United States. If none of the three boxes is checked, the executed Subscription Agreement will constitute the investor's representation that he or she is a U.S. citizen residing in the United States.

TO THE SELLING REPRESENTATIVE:

Please complete the Broker/Dealer Information section (Box 7) using your office address rather than the home office address. This section must be completed for all investments, including add-on investments by previous subscribers. Please make sure that the exact same name is used for the registered owner if the investment is an additional subscription. Also please make sure that the investor satisfies any other special investment standards imposed by the state in which he or she resides, as set forth in the Prospectus under the caption "Plan of Distribution - State Requirements."

C-1

Please have the Subscription Agreement signed by your branch manager or other authorized signatory.

Retain the blue copy for the Broker/Dealer and the green copy for the investor unless otherwise specified by your Broker/Dealer. All IRA investments must be submitted directly to the Custodian for completion - the Custodian will forward the Subscription Agreement to ATEL. Mail the original white copy and pink and yellow copies to ATEL at:

ATEL SECURITIES CORPORATION
SUBSCRIPTION PROCESSING DESK
600 CALIFORNIA STREET, Suite 600
SAN FRANCISCO, CA 94108
(415) 989-8800
(800) 543-ATEL E-mail: securities@atel.com


The investor whose signature appears in Section 2 on the reverse side hereof (the "Investor") hereby subscribes for the number of Units of ATEL Capital Equipment Fund XI, LLC (the "Fund") set forth in Section I of this Subscription Agreement in the manner described in the Prospectus to which this agreement is an exhibit (the "Prospectus"). Prior to the satisfaction of the escrow condition (sale of 120,000 Units), there is transmitted herewith as the subscription price a check payable to "U.S. Bank - ACEF X Escrow" in the amount required to purchase such Units ($10 per Unit). Such funds will be promptly transmitted (as defined in Rule 15c2-4 under the Securities Exchange Act of 1934 and NASD Notice to members 84-64). No subscription funds will be released to the Fund unless and until subscriptions for a minimum of 120,000 units have been received and collected by the escrow agent prior to a date 12 months after the date of the Prospectus. After the escrow condition of 120,000 Units sold has been satisfied, checks should be made payable to "ATEL Capital Equipment Fund XI". Minimum initial investment is 500 Units.

The Investor agrees that if this subscription is accepted it will be held, together with the accompanying payment, on the terms described in the Prospectus and that, if accepted as a holder of the Units ("Holder"), the Investor shall be bound by the terms and conditions of the Operating Agreement set forth as Exhibit B to the Prospectus, including the special power of attorney set forth therein. The subscription may be canceled by the subscriber at any time during a period of five days after the subscriber has submitted this executed Subscription Agreement to the Fund. The Fund will advise the subscriber of the acceptance or rejection of the subscription as soon as practicable after receipt of the subscription, but in no event more than 30 days following receipt.

C-2

The assignability and transferability of the Units will be governed by the Agreement and all applicable laws, and the Investor must have adequate means of providing for his current needs and personal contingencies and must have no need for liquidity in this investment.

The Investor may not be able to consummate a sale or transfer of the Units, or any interest therein, or receive any consideration therefor, without the prior written consent of the Commissioner of Corporations of the State of California, except as permitted in the Commissioner's Rules, and the Units, or any document of assignment or transfer evidencing the Units, will bear a legend reflecting the substance of the foregoing understanding if such Units have been issued pursuant to qualification under the California Corporate Securities Law of 1968.

The undersigned acknowledges that U.S. Bank Trust National Association is acting only as an escrow agent in connection with the offering of the Units, and has not endorsed, recommended or guaranteed the purchase, value or repayment of such Units.

INSTRUCTIONS FOR COMPLETING THE SUBSCRIPTION AGREEMENT
Note- Please type or print legibly when completing the Subscription Agreement.

Section 1: Units Purchased.
o Fill in the total dollar amount and the number of Units to be acquired. Please note there are no fractional Units. All purchases must be in increments of $10.
o Indicate whether this is an original investment in the Fund or an additional investment to an existing Fund account with the exact same registration by checking the appropriate box. Please note the minimum requirements. Only the dollar amount, subscriber name and broker/dealer information sections of the subscription forms need be completed for additional subscriptions by the same investor.

Section 2: Registered Owner.
o Fill in the name(s) and addresses for the investment as they should appear in the registration.
o Check the applicable citizenship status boxes.
o Enter the appropriate taxpayer identification number for this investment, depending on the type of ownership. For IRAs and Keoghs please include both the custodian's taxpayer identification and investor's social security number.
o Check whether monthly or quarterly distributions are desired.
o Please read the Subscription Agreement, then sign and date the form.
o Single Ownership - one signature required o Joint Tenants - all parties must sign
o Community Property - one signature required
o Tenants in Common - all parties must sign
o Tenants in Entirety - one signature required
o In all other cases, the custodian, trustee, general partner or

C-3

authorized corporate officer must sign. Where the documents establishing such representative capacity require more than one signature for execution of instruments on behalf of the represented entity, then all signatures required by such documents are required here.

Section 3: Subscriber Information
o Each item must be initialed.

Section 4: Legal Form of Ownership.
o Mark only one box. Fill in any information requested and note whose signature(s) is (are) required in Section 2.

Section 5: Investor Mailing Address.
o Fill in name and address if different from Section 1, as with IRAs and Keoghs.

Section 6: Optional Check Addresses.
o Complete this section only if you want your distribution checks mailed to an address other than that shown in Section 2.

Section 7: Broker/Dealer Information.
o Fill in the name of the licensed Broker/Dealer firm, the name of the Account Executive, and the telephone number and mailing address of the Account Executive. The name, address and phone number of the Account Executive are required so he/she can receive copies of all investor communications.

o An authorized Branch Manager or Registered Principal of the Broker/Dealer firm must sign the form. Orders cannot be accepted without Broker/Dealer authorization.

Mailing Address.
o Mail the completed form with a check payable as indicated in Section 1 to:

ATEL Securities Corporation
Attention: Subscription Processing Desk
600 California Street, Suite 600
San Francisco, CA 94108

If you have any additional questions about completing this Subscription Agreement, please call ATEL Securities Corporation Subscription Processing Desk at (800) 543-ATEL.

C-4

ATEL CAPITAL EQUIPMENT FUND XI, LLC - SUBSCRIPTION AGREEMENT

Please type or print the following information:

1.UNITS PURCHASED Make checks payable to "ATEL Capital Equipment Fund XI" $_________ is for the purchase, as a Holder, of _______ Units and should be registered as indicated in the Registered Owner section below.

2. REGISTERED OWNER. Name(s) and addresses will be recorded exactly as printed below. (Include custodial address if applicable.) ___Mr. ___Ms. ___Mr. and Mrs. ___Mrs. Investor(s) Name and/or Custodian/Nominee_________________________________________________________ Investor Name(s)__________________________________________________________ Address___________________________________________________________________ City______________________________________State_____ZipCode_______________ Investor Phone Number (____)______________E-mail__________________________ Investor Account # (if any)_______________________________________________

X______________________________________________Date_______________________

Subscriber's Signature

X______________________________________________Date_______________________ Subscriber/Custodian/Nominee or Authorized Signature

___ INITIAL INVESTMENT $10 per unit ($5,000/500 Unit Minimum, unless a higher minimum is required in the investor's state - see the Prospectus)

___ ADDITIONAL INVESTMENT ($500/50 Units, unless a higher minimum is required in the investor's state - see the Prospectus)

___ Check if you are a resident alien.
___ Check if you are a nonresident alien (please include W-8 form). ___ Check if you are a U.S. citizen residing outside the U.S.

TAXPAYER IDENTIFICATION NUMBER
Note: If the account is in more than one name, the number should be that of the first person listed.

Include BOTH numbers for IRAs and Keoghs.

SOCIAL SECURITY NUMBER

HAVE YOU INVESTED IN ANY PRIOR ATEL FUND?
___YES ___NO

C-5

DISTRIBUTION OPTION (check one)
___ Quarterly ___Monthly

PRIVACY ELECTION (check if desired)

____ By checking this box the undersigned directs the Manager to treat all information concerning the undersigned as confidential, and not to disseminate any such information to any party, without the undersigned's consent, except as may be required under an applicable statute or regulation or by the order of a court or governmental agency.

No representations should be relied upon other than those contained in the Prospectus, as amended and/or supplemented. The subscriber represents, warrants and agrees as set forth on the reverse side of this signature page; further, the undersigned declares under penalty of perjury that to the best of his knowledge the information supplied above is true and correct and may be relied upon by the Manager and the Fund in connection with his investment as a Holder in the Fund. The subscriber hereby subscribe(s) for the purchase of fully-paid and nonassessable Units of the Fund as indicated.

3. SUBSCRIBER INFORMATION (EACH ITEM MUST BE INITIALED):
In order to induce the Manager to accept this subscription, the Investor hereby represents to you as follows (initial in the space provided):

A. The Investor has (a) a net worth of at least $150,000 in excess of his investment in Units, or (b) has a net worth of at least $45,000 in excess of his investment in Units and had during the last tax year or estimates that he will have during the current tax year a minimum of $45,000 annual gross income. In all cases net worth is exclusive of home, home furnishings and automobiles. The Investor further represents that he/she satisfies any other minimum income and /or net worth standards imposed by the jurisdiction in which he/she resides, if any different standards are set forth in the Prospectus or any supplement thereto.
INITIAL HERE________

B. If the undersigned is acting in a representative capacity for a corporation, partnership, trust or other entity, or as agent for any person or entity, he hereby represents and warrants that he has full authority to enter into this agreement in such capacity.
INITIAL HERE________

C-6

C. If the undersigned is purchasing the Units subscribed for hereby in a fiduciary capacity, the representations and warranties herein shall be deemed to have been made on behalf of the person or persons for whom the undersigned is so purchasing.
INITIAL HERE________

D. Under the penalties of perjury, the undersigned certifies that (l) the number provided herein is his correct Taxpayer Identification Number; and (2) he is not subject to backup withholding either because he has not been notified that he is subject to backup withholding as a result of a failure to report all interest or dividends, or the Internal Revenue Service has notified him that he is no longer subject to backup withholding. (If the undersigned is currently subject to backup withholding, he has stricken the language under clause (2) above before signing).
INITIAL HERE________

4. LEGAL FORM OF OWNERSHIP (Check Only One)
___ Single Ownership ___ Joint Tenants With Rights of Survivorship ___ Husband and Wife as Community Property ___ Tenants in Common ___ Tenants in Entirety ___ Sep IRA ___ IRA __regular __rollover ___ Trust - Trust Date (Month/Day/Year) ___/___/___ ___ Custodian ___ Custodian for___________________________________ ___ UGMA / UTMA - State of:_______ ___ Pension Plan ___ Profit Sharing Plan ___ Corporation ___ Partnership ___ Non-Profit Organization ___ Other__________________

5. INVESTOR MAILING ADDRESS
(if different from above, as with IRAs and Keoghs) Name________________________________________________________________________ Name________________________________________________________________________ Address_____________________________________________________________________ City__________________________________________State_____Zip Code____________ Investor Phone Number (_____)_______________________________________________

C-7

6. OPTIONAL CHECK ADDRESS

___ Please deposit directly into the following account: __ Checking __ Savings ___ Please direct distributions to a party other than the registered owner per instructions below:

Receiving Entity____________________________________________________________ Address_____________________________________________________________________ City__________________________________________State_____Zip Code____________ Fund Name______________________________Account Number_______________________

7. BROKER/DEALER INFORMATION The Broker/Dealer must sign below to complete order. Broker/Dealer hereby warrants that it is a duly licensed Broker/Dealer and may lawfully offer Units in the state designated as the Investor's residence and, further, that it has reasonable grounds to believe, based on information obtained from the Subscriber concerning his investment objectives, other investments, financial situation and needs and any other information known by the Broker/Dealer, that investment in the Fund is suitable for the Subscriber in light of his/her financial position, net worth and other suitability characteristics, and that the Broker/Dealer has informed the Subscriber as to the limited liquidity and marketability of the Units. The undersigned Broker/Dealer warrants that a current Prospectus was delivered to the Subscriber.

Licensed Firm Name__________________________________________________________ Account Executive Name_________________________________B/D Rep #____________ A/E Mailing Address____________________________________________Suite#_______ City__________________________________________State_____Zip Code____________ Telephone(____)____________________ NumberFax(____)_________________________ E-mail______________________________________________________________________

X_____________________________________________________Date__________________ Authorized signature (Branch Manager or Registered Principal). Order cannot be accepted without signature.
This transaction, for Blue Sky purposes, took place in the State of ______.

ACCEPTANCE BY MANAGER
FOR MANAGER'S USE ONLY
Received and Subscription Accepted
ATEL Financial Services, LLC, Manager
By ATEL Leasing Corporation, Manager By ____________________________________
Amount___________________________ Date______________ B/D Rep #______________

RETURN TOP 3 COPIES: WHITE - ATEL COPY, YELLOW - BROKER/DEALER COPY, PINK - INVESTOR COPY

RETAIN: BLUE - BROKER/DEALER COPY, GREEN - INVESTOR COPY

ATEL SECURITIES CORPORATION
600 CALIFORNIA STREET - 6th FLOOR - SAN FRANCISCO, CA 94108

(800) 543-2835 - E-Mail: securities@atel.com

C-8

[Outside Back Cover]

The Fund has not authorized anyone to give any information or to make any representations other than those contained in this Prospectus in connection with the offer of its Units, and unauthorized information or representations must not be relied upon. This Prospectus is not an offer or solicitation by anyone in any state or other jurisdiction in which the offer or solicitation is not authorized or in which the person making an offer is not qualified to do so or to any person to whom it is unlawful to make an offer or solicitation. Neither the delivery of this Prospectus or any Supplement nor any sale made hereunder shall, under any circumstances, create an implication that there has been no change in the facts set forth herein since the date hereof; however, if any material change not contemplated hereby occurs while this Prospectus is required to be delivered, this Prospectus will be amended or supplemented accordingly.

Until a date 90 days after the effective date of this Prospectus, all dealers effecting transactions in the registered securities, whether or not participating in this distribution may be required to deliver a Prospectus. This is in addition to the obligation of dealers to deliver a Prospectus when acting as underwriters and with respect to their unsold allotments or subscriptions.

ATEL CAPITAL EQUIPMENT FUND XI, LLC is not a mutual fund or any other type of investment company within the meaning of the Investment Company Act of 1940 and is not regulated by that Act.

ATEL SECURITIES CORPORATION
600 CALIFORNIA STREET, 6th FLOOR
SAN FRANCISCO, CA 94108
1.800.543.ATEL - FAX 415.989.2536
EMAIL ASC@ATEL.COM - www.atel.com


PART II

INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13. Other Expenses of Issuance and Distribution.

Assuming the offer and sale of the maximum offering of Units, estimated expenses in connection with the issuance and distribution of the Units, other than Sales Commissions, in the aggregate are as follows:

        Registration fee ............................$           19,000
        Printing costs...............................           650,000
        Advertising expenses.........................           485,000
        Legal fees and expenses .....................           200,000
        Accounting fees..............................           200,000
        Blue Sky fees and expenses...................           300,000
        NASD fees and expenses.......................            15,500
        Travel and telephone expenses................           795,000
        Mailing and shipping expenses................           450,000
        Broker-Dealer due
           diligence reimbursements..................           750,000
        Broker-Dealer and Investor
           seminars..................................           435,000
        Other wholesaling fees and expense
           reimbursements............................           315,000
        Organization costs...........................            35,000
        Escrow and Bank fees.........................            35,000
        Administrative expenses......................           346,000


                 Total...............................        $5,030,500

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

ITEM 14. Indemnification of Directors and Officers.

(a) The directors and officers of ATEL Leasing Corporation, Manager of ATEL Financial Services, LLC, the Registrant's Manager, may be indemnified by such corporation for certain liabilities, including liabilities under the Securities Act of 1933 and the Securities Exchange Act of 1934, pursuant to its Articles of Incorporation and Bylaws and Section 317 of the California Corporations Code.

Generally, directors and officers of ATEL Leasing Corporation may seek indemnification from the corporation for liabilities, damages, costs, attorney's fees and other charges assessed or otherwise payable by them arising in connection with the discharge of their duties as directors or officers (unless such liabilities arise as the result of willful or deliberate misconduct) under one or more of the governing instruments referenced above.

(b) The Registrant has agreed, pursuant to the Limited Liability Company Operating Agreement included as Exhibit B to the Prospectus, to indemnify the Manager and its Affiliates against certain liabilities, excluding liabilities under the Securities Act of 1933.

II-1


ITEM 15. Recent Sales of Unregistered Securities.

The Registrant has recently been formed but has not issued any securities other than (i) the Manager's interest to ATEL Financial Services, LLC, for a capital contribution of $100, and (ii) 50 units of limited liability company interest issued to ATEL Capital Group as the original Member of the Registrant, for a price of $10 per Unit. These sales occurred in October 2004 in reliance upon the exemption from registration contained in Section 4(2) of the Securities Act of 1933, as amended. These sales were for the purpose of organizing the Registrant as a limited liability company and for investment purposes and not with a view to the distribution of such securities.

ITEM 16. Exhibits and Financial Statement Schedules.

(a) Exhibits.

Number                             Exhibits

 1.1          Form of Dealer Manager Agreement

 1.2          Form of Selected Dealer Agreement

 3.1          Limited Liability Company Operating Agreement (incorporated
              by reference to Exhibit B to Prospectus)

 5.1          Opinion regarding legality

 8.1          Opinion regarding tax matters [To be filed by amendment.]

10.1          Form of Escrow Agreement

23.1          Consent of Ernst & Young

23.2          Consent of Derenthal & Dannhauser LLP (included in Exhibit
              5.1 to this Registration Statement)

24.1          Powers of Attorney are set forth in this Part II of the
              Registration Statement on Form S-1

(b)      Financial Statements Included in the Prospectus.

         ATEL Capital Equipment Fund XI, LLC

See Index to Financial Statements at page F-1 of the prospectus included in Part I of this Registration Statement

ATEL Financial Corporation

See Index to Financial Statements at page F-1 of the prospectus included in Part I of this Registration Statement

ITEM 17. Undertakings.

The Registrant hereby undertakes:

(1) To file, during any period in which offers or sales are being made, a post-effective amendment to this Registration Statement:

II-2


(i) To include any prospectus required by
Section 10(a)(3) of the Securities Act of 1933;

(ii) To reflect in the prospectus any facts or events arising after the effective date of this Registration Statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in this Registration Statement; and

(iii) To include any material information with respect to the plan of distribution not previously disclosed in this Registration Statement or any material change to such information in this Registration Statement.

(2) That, for the purpose of determining any liability under the Securities Act of 1933, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

(3) To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering.

(4) That all post-effective amendments will comply with the applicable forms, rules and regulations of the commission in effect at the time such post-effective amendments are filed.

(5) To send to each Member at least on an annual basis a detailed statement of any transactions with the Manager or its affiliates, and of fees, commissions, compensation and other benefits paid, or accrued to the Manager or its affiliates for the fiscal year completed, showing the amount paid or accrued to each recipient and the services performed.

(6) To send to the Members, within 45 days after the close of each quarterly fiscal period, the information specified by the Form 10-Q, if such report is required to be filed with the Commission.

(7) To send to the Members the financial statements required by Form 10-K for the first full fiscal year of operations of the Fund.

Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to the Manager of the Registrant (or controlling persons of the Manager or of the Registrant) pursuant to the provisions described under Item 14 above or otherwise, the Registrant has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Securities Act of 1933 and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the Registrant of expenses incurred or paid by the Manager or controlling person of the Registrant in the successful defense of any action suit or proceeding) is asserted by any such Manager or controlling person in connection with the securities being registered, the Registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question of whether such indemnification by it is against public policy as expressed in the Act and will be governed by the final adjudication of such issue.

The registrant further undertakes (i) to file a sticker supplement pursuant to Rule 424(c) under the Act describing each lease transaction not described in the prospectus or a prior supplement promptly after there arises a reasonable probability that such transaction will be acquired if the transaction would require commitment by the registrant of an amount of offering proceeds in excess of 10% of the offering proceeds received as of that date by the registrant; and (ii) to consolidate all such sticker supplements into a post-effective amendment filed at least once every three months during the offering period.

II-3


SIGNATURES

Pursuant to the requirements of the Securities Act of 1933, the Registrant has duly caused this registration statement to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of San Francisco, State of California, on the 5th day of November, 2004.

ATEL CAPITAL EQUIPMENT FUND XI, LLC

By: ATEL Financial Services, LLC
a California limited liability company,
Manager

By: ATEL Leasing Corporation, Manager

By:   /s/ DEAN L. CASH
      ----------------
      Dean L. Cash
      President

Pursuant to the requirements of the Securities Act of 1933, this registration statement has been signed by the following persons in the capacities and on the dates indicated.

KNOW ALL MEN BY THESE PRESENTS that the undersigned each hereby constitutes and appoints Dean L. Cash and Paritosh Choksi, jointly and severally, their true and lawful attorneys-in-fact, each with power of substitution, for them in any and all capacities, to do any and all acts or things and to execute any and all instruments which said attorneys, or any of them, may deem necessary or advisable to enable ATEL Capital Equipment Fund XI, LLC (the "Fund"), to comply with the Securities Act of 1933, as amended (the "Act"), and any rules and regulations thereunder, in connection with the registration under the Act of up to 15,000,000 Units of limited liability company interest in the Fund (the "Units"), including, but not limited to, the power and authority to sign the name of the undersigned, in any and all capacities, to a Registration Statement on Form S-1 relating to the Units to be filed with the Securities and Exchange Commission, to any and all amendments thereto, and to any and all documents or instruments filed in connection therewith; and the undersigned each hereby ratifies and confirms all that each of said attorneys, or his substitute or substitutes, shall do or cause to be done by virtue hereof.

Signature                  Capacity                        Date

/s/ DEAN L. CASH           Principal executive             November 5, 2004
----------------           officer of Registrant; chief
Dean L. Cash               executive officer and
                           director of ATEL Leasing
                           Corporation, Manager of
                           ATEL Financial Services, LLC,
                           Manager of Registrant

/s/ PARITOSH CHOKSI        Principal financial             November 5, 2004
-------------------        officer and principal
Paritosh Choksi            accounting officer of
                           Registrant; principal
                           financial officer and
                           principal accounting
                           officer, Director and
                           Executive Vice President of
                           ATEL Leasing Corporation,
                           Manager of ATEL Financial
                           Services, LLC, Manager of
                           Registrant

II-4


INDEX TO EXHIBITS

Exhibit                                                            Sequentially
Number               Exhibit                                       Numbered Page
----------           ----------                                    -------------

 1.1         Form of Dealer Manager Agreement

 1.2         Form of Selected Dealer Agreement

 3.1         Limited Liability Company Operating
             Agreement (incorporated by reference to
             Exhibit B to Prospectus)

 5.1         Opinion regarding legality

 8.1         Opinion regarding tax matters [To be filed by amendment.]

10.1         Form of Escrow Agreement

23.1         Consent of Ernst & Young

23.2         Consent of Derenthal & Dannhauser LLP (included
             in Exhibit 5.1 to this Registration
             Statement)

24.1         Powers of Attorney are set forth
             in Part II of the Registration
             Statement on Form S-1
---------------------


$150,000,000
ATEL CAPITAL EQUIPMENT FUND XI, LLC

15,000,000 Limited Liability Company Member Units at $10 per Unit

Best Efforts
SELLING AGREEMENT

__________, 200_

ATEL Securities Corporation
600 California Street, 6th Floor
San Francisco, California 94108
as Dealer-Manager for the
above-described Units

Gentlemen:

ATEL Financial Services, LLC ("ATEL" or the "Manager") as Manager and on behalf of ATEL Capital Equipment Fund XI, LLC, a California limited liability company (the "Fund") pursuant to the Limited Liability Company Operating Agreement (the "Operating Agreement") set forth as Exhibit B to the Prospectus (as hereinafter defined), hereby confirms its agreement with you as follows:

1. Description of Units. Subject to the terms hereof the Fund proposes to issue and to offer for sale an aggregate of 15,000,000 of its limited liability company member units (the "Units"), at a price of $10 per Unit through you and those licensed brokers, if any, designated by you.

2. Representations, Warranties and Agreements of the Fund and the Manager. The Fund and the Manager, jointly and severally, represent and warrant to, and agree with, you as follows:

(a) The Fund has prepared and filed with the Securities and Exchange Commission (the "Commission") a Registration Statement and amendments thereto, on Form S-l (File No. 333-__________) covering the registration of the Units under the Securities Act of 1933 (the "Securities Act"), including the related preliminary prospectus. Such preliminary prospectus bears, and any amended prospectus will bear, the legend required by the rules and regulations of the Commission under the Securities Act (the "Rules and Regulations"). Such Registration Statement,

1

as amended, at the time it becomes effective, and the final prospectus included therein, are herein respectively called the "Registration Statement" and the "Prospectus."

(b) The Registration Statement and the Prospectus, and all amendments or supplements thereto, will contain all statements which are required to be stated therein in accordance with the Securities Act and the Rules and Regulations, and neither the Registration Statement nor the Prospectus, nor any amendment or supplement thereto, will contain any untrue statement of a material fact or omit any material fact required to be stated therein or necessary to make the statements therein not misleading. In this connection, it is understood by the Fund and the Manager that Rule 2810(b)(3) of the Conduct Rules of the National Association of Securities Dealers, Inc. requires that you determine that all material facts relating to the subject offering are adequately and accurately disclosed to prospective subscribers and provide a basis for evaluating the offering, and the Fund and the Manager therefore specifically represent and warrant that:

(i) all items of compensation payable to them and their affiliates are and will be set forth in the Prospectus under the caption "Management Compensation";

(ii) all types of equipment to be acquired by the Fund are and will be described in the Prospectus under the caption "Investment Objectives and Policies - Types of Equipment" or in a supplement to be included inside the back cover of the Prospectus;

(iii) all material tax aspects are and will be set forth in the Prospectus under the captions "Income Tax Consequences" and "Risk Factors";

(iv) the financial position and business experience of the Manager and of those affiliates of the Manager who are of relevance to the subject offering are and will be accurately and adequately reflected in the Prospectus under the captions "Management" and "Prior Performance Summary";

(v) all material conflicts of interest and risk factors are and will be set forth in the Prospectus under the captions "Conflicts of Interest" and "Risk Factors"; and

(vi) all pertinent facts relating to the liquidity and marketability of the Units are and will be set forth in the Prospectus under the captions "Risk Factors - Limited Transferability of Units" and "Summary of the Operating Agreement - Transferability of Units."

(c) The accountants who have certified or shall certify the audited financial statements filed and to be filed with the Commission as parts of the Registration Statement and the Prospectus are independent accountants as required by the Act and the Rules and Regulations.

2

(d) The financial statements filed with and as part of the Registration Statement present fairly the respective financial positions of the Fund and ATEL as of the date of such financial statements, in conformity with generally accepted accounting principles applied on a consistent basis throughout the period involved.

(e) Except as set forth in or contemplated by the Registration Statement and the Prospectus, since the respective dates as of which information is given in the Registration Statement and the Prospectus, there has not been any material adverse change in the condition, financial or otherwise, of the Manager or the Fund; and except as set forth in or contemplated by the Registration Statement and the Prospectus, neither the Manager nor the Fund have incurred any liability or obligation or entered into any transaction since the date as of which information is given in the Registration Statement and the Prospectus, otherwise than in the ordinary course of business, which is material to the financial condition of the Manager or the Fund.

(f) The Units conform to the description thereof contained in the Prospectus in all material respects.

(g) Neither the issuance nor the sale of the Units, nor the consummation of any other of the transactions herein contemplated, nor the fulfillment of the terms hereof, will conflict with, result in a breach of or constitute a default under the terms of any indenture, or other material agreement or instrument to which the Manager or the Fund are, or will be, a party or are, or will be, bound, or, to the best of the knowledge of the Manager, any order or regulation applicable to the Manager or the Fund of any court, regulatory body, administrative agency or governmental body having jurisdiction over the Manager or the Fund or any of their respective assets or operations.

(h) The Units, when issued, will be duly authorized, validly issued, fully paid and nonassessable.

(i) The Fund has been duly formed pursuant to the California Act (as defined in the Operating Agreement) and is validly existing as a limited liability company in good standing under the laws of the State of California with full power and authority to own properties (or interests therein) and conduct its business as described in the Prospectus. The Fund is qualified to do business as a limited liability company or similar entity offering limited liability in those jurisdictions where such qualification is necessary to assure limited liability for the members. The Manager has been duly incorporated, is validly existing and in good standing, under the laws of the State of California with full power and authority to act as Manager of the Fund and conduct its business as described in the Prospectus.

(j) The person or persons who have signed this Selling Agreement on behalf of the Fund and the Manager are duly authorized so to sign, and this Selling

3

Agreement has been duly executed and delivered by, and is the valid, legal and binding agreement of, the Fund and the Manager, enforceable in accordance with its terms.

3. Representations and Warranties of the Dealer Manager. You represent and warrant to and agree with the Fund as follows:

(a) You are a member in good standing of the National Association of Securities Dealers, Inc., and will maintain such membership throughout the term of this Agreement.

(b) You will comply with all federal laws pertaining to the sale of securities, the laws of the jurisdictions in which you sell the Units, the Rules and Regulations of the Commission and the Constitution, By-Laws and Rules of the National Association of Securities Dealers, Inc., specifically including and Rule 15c2-4 under the Securities Exchange Act of 1934, as interpreted in NASD Notice to Members 84-64 (which requires that during the escrow period checks be transmitted by you to the escrow agent as soon as practicable, but in any event by noon of the second business day following receipt by you).

(c) You will make no sale of the Units unless such sale is preceded or accompanied by the Prospectus.

(d) You will assist the Fund in qualifying the Units for sale under the laws of the State of California and such other jurisdictions as the Dealer Manager and the Manager shall mutually agree.

(e) You will (i) diligently make inquiries as required by law of all prospective investors in order to ascertain whether a purchase of Units is suitable for the investors and (ii) inform each prospective investor of all pertinent facts relating to the liquidity and marketability of the Units during the term of the investment. In recommending a purchase, sale or exchange of the Units you shall:

(1) have reasonable grounds to believe, on the basis of information obtained from the participant concerning his investment objectives, other instruments, financial situation and needs, and any other information known by you, that:

(i) the participant is or will be in a financial position appropriate to enable him to realize to a significant extent the benefits described in the Prospectus;

(ii) the participant has a fair market net worth sufficient to sustain the risks inherent in the program, including loss of investment and lack of liquidity; and

4

(iii) the program is otherwise suitable for the participant; and

(2) maintain in your files for at least six years documents disclosing the basis upon which the determination of suitability was reached as to each participant.

(f) All Subscription Agreements shall be promptly transmitted to the Fund in accordance with instructions set forth in the Subscription Agreements, and all funds received by you with respect to any Subscription Agreement shall be promptly transmitted to the Fund , provided, however, that pending sale of a minimum of 120,000 Units, all subscription checks shall be made payable to, and all Subscription Agreements and funds shall be promptly transmitted by you to, such bank as may be selected to act as escrow agent for the Fund . As used herein, the term "promptly transmitted" shall have the meaning set forth in Rule 15c2-4 under the Securities Exchange Act of 1934.

(g) You will maintain copies of all Subscription Agreements in your records for the longer of the periods prescribed by either (i) Rule 17a-4 of the Securities Exchange Act of 1934 or (ii) applicable state blue sky laws.

(h) You will execute no transaction in a discretionary account without prior written approval of the transaction by the investor.

4. Sale of Units. On the basis of the representations and warranties herein contained, but subject to the terms and conditions herein set forth, you agree to sell the Units on a "best efforts" basis, as agent for the Fund. You are authorized to enlist other members of the National Association of Securities Dealers, Inc. ("Soliciting Dealers"), acceptable to the Fund, to sell the Units. As compensation for these services, the Fund agrees that it will pay you a selling commission in an amount equal to 9% of the offering price of the Units sold pursuant to the terms of this Agreement, from which you may reallow a dealer commission of up to 7.5% of such offering price. You will pay wholesaling compensation to your personnel out of the selling commissions you will receive hereunder. Aggregate selling compensation paid in connection with the offering, will not exceed a total equal to 10% of the Gross Proceeds, plus an additional one-half of 1% as provided in the following sentence. The Fund may reimburse the Soliciting Dealers for their bona fide and accountable expenses for due diligence purposes, in an amount not to exceed one-half of l% of the offering price of the Units sold pursuant to this Agreement. In addition to the selling compensation described above, the Fund may establish a non-cash sales incentive program as described in the Prospectus, subject to the prior review and approval of the NASD and compliance with all applicable NASD rules and procedures.

Notwithstanding the foregoing, however, it is understood and agreed that the Manager has reserved the right to accept or reject any subscriptions for Units

5

as set forth in the Prospectus and no selling commission will be payable to you or any of the Soliciting Dealers with respect to the tender of any Subscription Agreement which is rejected by you or the Manager as aforesaid. Furthermore, no subscription will be deemed binding until at least five days following delivery of a Prospectus.

The Fund further agrees that it will pay the foregoing selling commission with respect to the purchase price of each of the Units upon the Manager's acceptance of the order for such Units; provided, however, that none of such commissions will be payable or paid until release to the Fund from the escrow account in which they are to be deposited of proceeds from subscriptions for a minimum of 120,000 Units.

It is understood and agreed that you may, in your discretion, permit you, the Manager, a Soliciting Dealer or any Affiliate or employee of any of the foregoing or certain clients of registered investment advisors to purchase Units net of the 7.5% retail selling commissions at a per Unit price of $9.25, as more specifically described in the Prospectus under "Plan of Distribution - Investments by Certain Persons." Any such sale of Units net of retail commissions to you, the Manager, a Soliciting Dealer or any Affiliate or employee of such person will only be made if and to the extent that any Soliciting Dealer which would otherwise be entitled to a selling commission on any such transaction agrees to such rebate.

5. Certain Covenants of the Fund and the Manager. The Fund and the Manager covenant and agree with you as follows:

(a) The Fund will not at any time file or make any amendment or supplement to the Registration Statement or Prospectus of which you shall not have previously been advised and furnished a copy, or to which you or any Soliciting Dealer shall object in writing.

(b) The Fund will advise you and each Soliciting Dealer immediately, and confirm the advice in writing, (i) when the Registration Statement shall have become effective with the Commission, (ii) when any post-effective amendment to the Registration Statement shall have become effective, or any supplement to the Prospectus or any amended Prospectus shall have been filed, (iii) of any request of the Commission for amendment or supplementation of the Registration Statement or Prospectus or for additional information, and (iv) of the issuance by the Commission of any stop order suspending the effectiveness of the Registration Statement or of any order preventing or suspending the use of any preliminary prospectus, or of the suspension of the qualification of the Units for offering or sale in any jurisdiction, or of the institution of any proceedings for any such purposes. The Fund will use its best efforts to prevent the issuance of any such stop order or of any order preventing or suspending such use and to obtain as soon as possible the lifting thereof, if issued.

6

(c) The Fund will deliver to you and each Soliciting Dealer without charge, and when requested, such number of copies of the preliminary and amended preliminary prospectus, and the Prospectus (as supplemented or amended, if the Fund shall have made any supplements or amendments to the Prospectus) as you and each Soliciting Dealer may reasonably request.

(d) The Fund will comply to the best of its ability with the Securities Act and the Rules and Regulations so as to permit the continuance of sales of and dealings in the Units under the Securities Act. If at any time when a prospectus is required to be delivered under the Securities Act, an event shall have occurred as a result of which it is necessary to amend or supplement the Prospectus in order to make the statements therein not untrue or misleading or to make the Prospectus comply with the Securities Act, the Fund will notify you and each Soliciting Dealer promptly thereof and will furnish to you an amendment or supplement which will correct such statement in accordance with the requirements of Section l0 of the Securities Act.

(e) The Fund will use its best efforts to qualify the Units for sale under the laws of the State of California and such other jurisdictions as the Manager and you shall mutually agree and will comply to the best of its ability with such laws so as to permit the continuance of sales of and dealings in the Units thereunder.

(f) The Fund will furnish to you and each Soliciting Dealer with copies of all such documents, reports and information as shall be of general interest and are furnished by the Fund to investors in the Units generally.

(g) The Fund and the Manager will pay and bear all costs and expenses in connection with the preparation, printing and filing of the Registration Statement, preliminary and amended preliminary prospectus and Prospectus and amendments or supplements thereto, including fees of legal counsel for the Fund , the qualifying of the Units under the laws of certain jurisdictions as aforesaid, including filing fees and fees and disbursements of counsel in connection therewith, and the cost of furnishing to you and the Soliciting Dealers copies of the Registration Statement, preliminary and amended preliminary prospectus and Prospectus as herein provided.

6. Conditions to Dealer Manager's Obligations. Within a period of five days after the effective date of the Prospectus (the "Effective Date"), there shall be furnished to you the following:

(a) The favorable opinion of Derenthal & Dannhauser, counsel for the Fund and the Manager, dated the Effective Date, in form and substance satisfactory to your legal counsel, to the effect that:

(i) The Registration Statement has become effective under the Securities Act and, to the best of the knowledge of such counsel, no stop order suspending the

7

effectiveness of the Registration Statement has been issued and no proceedings for that purpose have been instituted or are pending or are contemplated under the Securities Act.

(ii) The Registration Statement, the Prospectus, and each amendment or supplement thereto (except for the financial statements, as to which such counsel need express no opinion) comply as to form in all material respects with the requirements of the Securities Act and the Rules and Regulations.

(iii) Such counsel have participated in the preparation of the Registration Statement and Prospectus and no facts have come to the attention of such counsel to lead them to believe that either the Registration Statement or the Prospectus or any such amendment or supplement (except for the financial statements, as to which such counsel need express no opinion) contains any untrue statement of a material fact or omits to state a material fact required to be stated therein or necessary to make the statements therein not misleading.

(iv) The description in the Registration Statement and Prospectus of the contracts and other documents therein described are accurate and fairly represent the information required to be shown.

(v) Such counsel do not know of any statutes or regulations or legal or governmental proceedings required to be described in the Prospectus which are not described as required, nor of any contract or documents of a character required to be described in the Registration Statement or the Prospectus or to be filed as exhibits to the Registration Statement which are not described and filed as required.

(vi) This Agreement has been duly executed and delivered by the Manager; and (upon the assumption that the Registration Statement complies with the Securities Act) this Agreement is a valid and binding agreement of the Manager in accordance with its terms.

(b) A certificate, dated the Effective Date, signed by the Manager, to the effect that: (i) the representations and warranties of the Fund and the Manager contained in this Agreement are correct; and (ii) the signers of said certificate have carefully examined the Registration Statement and the Prospectus, and in their opinion (A) neither the Registration Statement nor the Prospectus nor any amendment or supplement thereto contains any untrue statement of a material fact or omits to state any material fact required to be stated therein or necessary to make the statements therein not misleading, and (B) there are no material legal or governmental proceedings to which the Fund or Manager are a party or of which the business or assets of the Fund or Manager are the subject which are not disclosed in the Registration Statement and the Prospectus.

8

(c) A letter addressed to you from Ernst & Young dated not earlier than the business day immediately preceding the Effective Date, stating that:

(i) With respect to the Fund , they are "independent public accountants" as such term is defined in the Securities Act and the Rules and Regulations, and they were not employed by the Fund on a contingent basis and they (and their partners and associates individually) do not, either at the time of the preparation of financial statements reported upon by them or at any time thereafter, have substantial interest in the Fund or any of its parents (as such term is defined in Rule 405(n) of the Commission) or have any connection with the Fund as a promoter, underwriter, voting trustee, director, officer, partner or employee.

(ii) In their opinion, the balance sheets of the Fund and ATEL reported upon by them and included in the Registration Statement comply in all material respects with all of the accounting requirements contained in the Securities Act and the Rules and Regulations with respect to Registration Statements on Form S-1.

(iii) On the basis of a reading of the audited balance sheets of the Fund and ATEL included in the Registration Statement and upon inquiries of officers of the Fund responsible for financial and accounting matters and other specified procedures, nothing has come to their attention which caused them to believe that (a) said balance sheets: (x) do not comply as to form in all material respects with the applicable requirements of the Securities Act and the Rules and Regulations with respect to Registration Statements on Form S-1 and (y) are not fairly presented in conformity with generally accepted accounting principles applied on a consistent basis; or (b) as of the date of the latest available unaudited interim balance sheets prepared by the Fund or ATEL, there was any material change from the amounts shown in the balance sheets included in the Prospectus, except in all instances for changes or decreases which the Prospectus discloses have occurred or may occur.

(iv) On the basis of inquiries of officers of the Fund responsible for financial and accounting matters and such other procedures as they have deemed adequate in connection with said opinion, nothing has come to their attention which caused them to believe that at a specific date within five days of the date of such letter there was any material change from amounts shown on the balance sheet included in the Prospectus except in all instances for changes or decreases which the Prospectus discloses have occurred or may occur.

7. Indemnification.

(a) The Manager shall indemnify and hold you and any Soliciting Dealers harmless against any losses, claims, damages or liabilities, joint or several:

9

(i) to which you or any Soliciting Dealer may become subject under the Securities Act, the various State securities laws or otherwise, insofar as such losses, claims, damages or liabilities (or actions in respect thereof) arise out of or are based upon any untrue statement or alleged untrue statement of any material fact contained in the Registration Statement, the Prospectus or any amendment or supplement thereto or in any sales literature furnished by us, or arise out of or are based upon the omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading; or

(ii) to which you or any Soliciting Dealer may become subject due to the misrepresentation by the Fund or the Manager or its agents (other than you or any Soliciting Dealer) of material facts in connection with the sale of the Units, unless the misrepresentation of such material facts was the direct result of misleading information provided to the Fund or the Manager or its agents by you; or

(iii) to which you or any Soliciting Dealer may become subject as a result of any breach by the Fund or the Manager of the representations, warranties, and covenants contained herein.

The Manager will reimburse you and any Soliciting Dealers for any legal or other expenses reasonably incurred in connection with investigating or defending any such loss, claim, damage or liability (or actions in respect thereof); provided, however, that the Manager shall not be liable in any such case to the extent that any such loss, claim, damage or liability arises out of or is based upon an untrue statement or alleged untrue statement or omission or alleged omission made in the Registration Statement, the Prospectus, or such amendment or supplement or in any sales literature, in reliance upon and in conformity with written information furnished to the Fund or the Manager by you specifically for use in the preparation thereof. This indemnity agreement shall be in addition to any liabilities which the Fund or the Manager may otherwise have in connection with this offering.

The foregoing indemnity agreement shall extend upon the same terms and conditions to, and shall inure to the benefit of, each person, if any, who controls you or any Soliciting Dealer within the meaning of the Securities Act.

(b) You agree and each Soliciting Dealer will agree to indemnify and hold harmless the Fund and the Manager against any losses, claims, damages or liabilities, joint or several, to which the Fund or the Manager may become subject, under the Securities Act or otherwise, insofar as such losses, claims, damages or liabilities (or actions in respect thereof) arise out of or are based upon any untrue statement or alleged untrue statement of any material fact contained in the Registration Statement, the Prospectus, or any amendment or supplement thereto or in any sales literature, or arise out of or are based upon the omission or the alleged omission to state therein a material fact required to be stated therein or necessary to make the statements therein not misleading,

10

in each case to the extent, but only to the extent, that such untrue statement or alleged untrue statement or omission or alleged omission was made in the Registration Statement, the Prospectus, or such amendment or supplement or in any sales literature, in reliance upon and in conformity with written information furnished to the Fund or the Managers by you specifically for use in the preparation thereof; and will reimburse the Fund and the Manager for any legal or other expenses reasonably incurred in connection with investigating or defending any such loss, claim, damage or liability (or action in respect thereof). This indemnity agreement shall be in addition to any liabilities which you or any Soliciting Dealer may otherwise have in connection with this offering.

The foregoing indemnity agreement shall extend upon the same terms and conditions to, and shall inure to the benefit of, each person, if any, who controls the Fund or the Manager within the meaning of the Securities Act.

(c) Promptly after receipt by an indemnified party of notice of the commencement of any action, such indemnified party shall, if a claim in respect thereof is to be made against the indemnifying party under subparagraphs (a) and (b) of this Paragraph 7, notify the indemnifying party in writing of the commencement thereof; but the omission so to notify the indemnifying party shall not relieve it from any liability which it may have to any indemnified party otherwise than under such subparagraph. In case any such action shall be brought against such indemnified party, and it shall notify the indemnifying party of the commencement thereof, the indemnifying party shall be entitled to participate in, and, to the extent that it shall wish, jointly with any other indemnifying party, similarly notified, to assume the defense thereof, with counsel satisfactory to such indemnifying and indemnified parties, and after the indemnified party shall have received notice from the agreed upon counsel that the defense has been so assumed, in the event that the indemnified party nonetheless elects to participate in the defense of any such action for any reason other than the presence of a conflict of interest, the indemnifying party shall not be responsible for any legal or other expenses subsequently incurred by such indemnified party in connection with the defense thereof.

8. Non-Circumvention. Neither the Manager, the Fund , nor any affiliates thereof, will (a) notify or actively solicit any Soliciting Dealer's clients with respect to any further transactions, or (b) release the name and/or account information for any of any Soliciting Dealer's clients to any other party unless required by court order, an authorized governmental or self-regulatory entity, or by the Operating Agreement to do so. For purposes of this paragraph "notify or solicit" shall not be deemed to include any direct and unassisted contact by a broker-dealer other than the Manager, the Dealer Manager or the Fund . The provisions of this section shall survive any termination of this Selling Agreement.

11

9. Termination. This Agreement shall automatically be terminated, and the Fund shall have no liability for the payment of any commissions or fees hereunder, in the event of the failure of you and the Soliciting Dealers to sell at least 120,000 of the Units prior to the termination of the offering by the Manager.

10. Applicable Law. This Agreement shall be construed in accordance with the laws of the State of California.

11. Notices. Except as otherwise provided in this Agreement, (a) whenever notice is required by the provisions of this Agreement to be given to the Fund or the Manager, such notice shall be in writing addressed to the Fund or the Manager, or both, as the case may be, at 600 California Street, 6th Floor, San Francisco, California 94108 and (b) whenever notice is required by the provisions of this Agreement to be given to the Dealer Manager or the Soliciting Dealers, such notice shall be in writing addressed to you at 600 California Street, 6th Floor, San Francisco, California 94108.

[REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]

12

12. Benefit. This Agreement shall be binding upon and inure to the benefit of the respective successors and assigns of the parties hereto.

If the foregoing correctly sets forth your understanding, please so indicate in the space provided below for that purpose, whereupon this letter shall constitute a binding agreement between us.

Very truly yours,

ATEL CAPITAL EQUIPMENT FUND XI, LLC,
a California limited liability company

By: ATEL Financial Services, LLC,
a California corporation, Manager

By: ATEL Leasing Corporation, Manager

By: ___________________________
Dean L. Cash, President

Accepted this __ day of ______, 200_:

ATEL SECURITIES CORPORATION,
a California corporation, Dealer Manager

By: __________________________

13

ATEL CAPITAL EQUIPMENT FUND XI, LLC

SELECTED DEALERS AGREEMENT

San Francisco, California

___________, 200_

Gentlemen:

The undersigned, ATEL Securities Corporation (the "Dealer Manager"), has entered into an agreement (the "Selling Agreement") with ATEL CAPITAL EQUIPMENT FUND XI, LLC, a California limited liability company (the "Fund") and the Manager, ATEL Financial Services, LLC (the "Manager") pursuant to which the undersigned has agreed to use its best efforts to form and manage, as Dealer Manager, a group of securities dealers (the "Soliciting Dealers") for the purpose of soliciting offers for the purchase of units of limited liability company interest ("Units") in the Fund. The terms of the offering are set forth in the Fund's Registration Statement No. 333-__________, on Form S-1 which was filed with the Securities and Exchange Commission (the "Commission") pursuant to the Securities Act of 1933, as amended (the "1933 Act"). Such registration statement in the form in which it became effective is referred to herein as the "Registration Statement" and the prospectus included therein, in the form in which it became effective and in the form as first filed with the Commission pursuant to its Rule 424, is referred to herein as the "Prospectus." The terms used but not otherwise defined in this Agreement have the same meanings as in the Prospectus.

You are invited to become one of the Soliciting Dealers and by your confirmation hereof you agree to act in such capacity and to use your best efforts, in accordance with the following terms and conditions, to find purchasers for the Units. You hereby confirm that you are a member in good standing of the National Association of Securities Dealers, Inc. ("NASD").

l. You hereby agree to solicit, as an independent contractor and not as our agent or as an agent of the Fund or the Manager, persons acceptable to the Manager to enter into the Subscription Agreement in the form attached to the Prospectus. Until such time as subscription proceeds for a total of not less than 120,000 Units are received, accepted and deposited with the escrow agent, all subscription checks shall be payable to "U. S. Bank - ACEF XI Escrow." All Subscription Agreements solicited by you shall be transmitted promptly to the Dealer Manager in accordance with the instructions set forth in the Subscription Agreements, and all funds received by you with respect to any Subscription Agreement shall be promptly transmitted to the Dealer Manager. As used herein the term "promptly transmitted" shall have the meaning set forth in Rule 15c2-4 under the Securities Exchange Act of 1934 (the "1934 Act"), as interpreted in NASD Notice to Members 84-64. You hereby agree to comply in full with such NASD Notice to Members 84-64, as it may be amended from time to time. We in turn will transmit subscriptions and funds received during the escrow period to the escrow agent not later than noon of the second business day following receipt of same by us. After subscriptions for a minimum of 120,000 Units have been received, accepted and deposited with the escrow agent, and subscription proceeds are thereafter released to the Fund pursuant to the terms of the escrow agreement, all further subscription checks shall be payable directly to the Fund. No Subscription Agreement shall be effective unless and until accepted by the Manager, and in no event will a subscription be effective until five days after the investor has received a Prospectus.

You agree that you will:

(a) (i) diligently make inquiries as required by law of all prospective investors in order to ascertain whether a purchase of Units is suitable for the investors and (ii) inform each prospective investor of all pertinent facts relating to the liquidity and marketability of the Units during the term of the investment;

1

(b) have reasonable grounds to believe, on the basis of information obtained from the participant concerning his investment objectives, other investments, financial situation and needs, and any other information known by you, that:

(i) the participant is or will be in a financial position appropriate to enable him to realize to a significant extent the benefits described in the Prospectus;

(ii) the participant has a fair market net worth sufficient to sustain the risks inherent in the program, including loss of investment and lack of liquidity; and

(iii) the program is otherwise suitable for the participant;

(c) maintain copies of all Subscription Agreements and information relating to suitability determinations in your records for the longer of (i) six years from the date of investment, (ii) the period prescribed by Rule 17a-4 under the 1934 Act, or (iii) the period required by applicable state blue sky laws;

(d) execute no transaction in a discretionary account without prior written approval of the transaction by the investor; and

(e) comply in all respects with the Conduct Rules of the NASD in the conduct of the offering of Units.

Furthermore, you expressly agree to be bound by the escrow agreement executed by the Fund for the deposit of subscription proceeds pending receipt and acceptance of subscriptions for a minimum of 120,000 Units.

All subscriptions solicited by you will be strictly subject to confirmation by us and acceptance thereof by the Fund and we, the Fund and the Manager, reserve the right in our and its uncontrolled discretion to reject any such subscription and to accept or reject subscriptions in the order of their receipt by the Fund or otherwise. A sale of a Unit shall be deemed to be completed only after (i) the Fund receives a properly completed subscription agreement from the Soliciting Dealer, together with payment of the full purchase price of each purchased Unit from a buyer who satisfies each of the terms and conditions of the Registration Statement and Prospectus; (ii) a period of five days has passed following the receipt by the investor of a Prospectus; and (iii) such subscription agreement has been accepted in writing by the Manager. Neither you nor any other person is authorized to give any information or make any representation other than those contained in the Prospectus or in any supplemental sales literature furnished by the Dealer Manager or the Fund for use in making solicitations in connection with the offer and sale of the Units.

Upon release by us, you may offer the Units at the public offering price, subject to the terms and conditions hereof.

2. We understand that the Fund will provide you with such number of copies of the enclosed Prospectus and such number of copies of amendments and supplements thereto as you may reasonably request. In this connection, the Fund and the Manager have represented and warranted to us that the Registration Statement and the Prospectus, and all amendments or supplements thereto, will contain all statements which are required to be stated therein in accordance with the 1933 Act and the Rules and Regulations thereunder, and neither the Registration Statement nor the Prospectus, nor any amendment or supplement thereto, will contain any untrue statement of a material fact or omit any material fact required to be stated therein or necessary to make the statements therein not misleading. It is understood by the Fund and the Manager that
Section (b)(3) of Rule 2810 of the Conduct Rules of the NASD requires that you determine that all material facts relating to the subject offering are

2

adequately and accurately disclosed to prospective subscribers and provide a basis for evaluating the offering, and the Fund and the Manager therefore have specifically represented and warranted to us that:

(a) all items of compensation payable to them and their affiliates are and will be set forth in the Prospectus under the caption "Management Compensation";

(b) all types of Equipment to be acquired by the Fund are and will be described in the Prospectus under the caption "Investment Objectives and Policies - Types of Equipment" or in a supplement to be included inside the back cover of the Prospectus;

(c) all material tax aspects are and will be set forth in the Prospectus under the captions "Income Tax Consequences" and "Risk Factors";

(d) the financial position and business experience of the Manager and of those affiliates of the Manager who are of relevance to the subject offering are and will be accurately and adequately reflected in the Prospectus under the captions "Management" and "Prior Performance Summary";

(e) all material conflicts of interest and risk factors are and will be set forth in the Prospectus under the captions "Conflicts of Interest" and "Risk Factors"; and

(f) all pertinent facts relating to the liquidity and marketability of the Units are and will be set forth in the Prospectus under the captions "Risk Factors - Limited Transferability of Units" and "Summary of the Limited Liability Company Operating Agreement - Transferability of Units."

We also understand that the Fund may provide you with certain supplemental sales material to be used by you in connection with the solicitation of Units in the Fund. We will comply with the filing requirements of Section 2210(c)(2) of the NASD Conduct rules with respect to any advertisements or sales literature to be used as supplemental sales material in connection with the solicitation of Units. You agree not to use any advertisement or sales literature, as those terms are defined in Section 2210(a) of the NASD Conduct Rules, as supplemental sales literature in the solicitation of Units except to the extent such materials are provided by us or we have given our prior written approval for use of such materials. In the event you elect to use supplemental sales material, you agree that such material shall not be used in connection with the solicitations of Units unless accompanied or preceded by the Prospectus as then currently in effect and as it may be amended or supplemented in the future, unless you are notified by us that such material has been prepared and cleared for use in compliance with the SEC's Rule 134. Upon your request, we will furnish to you information necessary to confirm the continued fairness, accuracy, and completeness of the Prospectus in all material respects during the offering period.

We shall have full authority to take such action as we may deem advisable in respect of all matters pertaining to the offering. We shall be under no liability to you except for lack of good faith and for obligations expressly assumed by us in this Agreement. Nothing contained in this paragraph is intended to operate as, and the provisions of this paragraph shall not constitute, a waiver by you of compliance with any provision of the 1933 Act, or of the rules and regulations thereunder.

You confirm that you are familiar with Securities Act Release No. 4968 and Rule l5c2-8 under the 1934 Act, relating to the distribution of preliminary and final prospectuses, and confirm that you have complied and will comply therewith. We will make available to you, to the extent they are made available to us by the Fund, such number of copies of the Prospectus as you may reasonably request for the purposes contemplated by the 1933 Act and the applicable rules and regulations thereunder.

You agree that you will exercise due diligence in determining that all material facts are adequately and accurately disclosed in the Prospectus. For purposes of compliance with Sections (b)(3)(A) and (B) of Rule 2810 of the Conduct Rules of the NASD regarding due diligence, it is understood and agreed that you may rely upon the results of an inquiry conducted by another member or members of the NASD, provided that:

3

(i) you have reasonable grounds to believe that such inquiry was conducted with due care;

(ii) the results of the inquiry were provided to you with the consent of the member or members conducting or directing the inquiry; and

(iii) no member that participated in the inquiry is a sponsor of the Fund or an Affiliate of such sponsor.

3. We will be entitled to receive from the Fund a selling commission equal to 9% of the Gross Proceeds. For your services hereunder, subject to the condition that Subscription Agreements for a minimum of 120,000 Units have been received and accepted by the Manager by the termination date of the offering, you will receive from us a selling commission equal to 7.5% of the proceeds from all Subscription Agreements solicited by you and accepted by the Manager. It is understood and agreed that no reimbursement will be made for any due diligence expenses unless they represent bona fide due diligence expenses incurred by you, such expenses are documented by itemized invoice and such invoice is delivered to us by the earlier of a date 90 days after notice of termination of the offering of Units or a date two years from the date the offering commences.

In the event that a sale of Units for which you have solicited a Subscription Agreement shall not occur, whether by reason of the failure of any condition specified herein or in the Subscription Agreement or the Selling Agreement, rejection of the subscription by the Fund or otherwise, no payment with respect to such Unit shall be made to you. Further, it is understood and agreed that we shall be under no obligation to make payment to you, and you expressly waive payment, of any commission hereunder except to the extent that we shall have first received from the Fund the selling commission to which we are entitled in connection with the subject transaction. Any payment to you will be payable only with respect to transactions lawful in the jurisdictions where they occur.

We as Dealer Manager may, in our discretion, permit the Manager, a Soliciting Dealer or any Affiliate or employee of any of the foregoing or certain clients of registered investment advisors to purchase Units net of the 7.5% retail selling commissions at a per Unit price of $9.25, as more specifically described in the Prospectus under "Plan of Distribution - Investments by Certain Persons." Any such sale of Units net of retail commissions will only be permitted if and to the extent that the Soliciting Dealer which would otherwise be entitled to a selling commission on any such transaction agrees to such terms. Therefore, we will by separate letter agreement establish the amount of selling commission, if any, on transactions for which you would otherwise be entitled to the full selling commission, but which are eligible for the reduction. It shall be your responsibility to notify your Affiliates and employees as to the amount, if any, by which you agree to reduce compensation otherwise payable to you.

As described in the Prospectus, we may from time to time during the offering establish a non-cash sales incentive bonus program, subject to prior NASD approval and compliance with all applicable NASD rules and procedures.

4. This Agreement may be terminated by us or by you at any time upon five days' written notice.

5. In soliciting persons to acquire the Units, you agree to comply with any applicable requirements of the 1933 Act, the 1934 Act, the published rules and regulations thereunder and the Conduct Rules of the NASD and, in particular, you agree that you will not give any information or make any representation other than those contained in the Prospectus and in any supplemental sales literature furnished to you by the Fund or us for use in making such solicitations. You further confirm and agree that, in connection with any

4

assistance you may provide in the sale or transfer of Units, you will fulfill your obligations pursuant to Sections (b)(2)(B) and (b)(3)(D) of Rule 2810 of the Conduct Rules of the NASD.

6. We assume no obligation or responsibility in respect of the qualification of the Units under the laws of any jurisdiction, except to the extent that we have affirmatively represented to you the effectiveness of any such qualification. The Blue Sky Memorandum enclosed, or to be promptly furnished to you, indicates the states in which it is believed by the Fund that the Units are exempt from, or have been qualified under, the applicable state securities or "blue sky" laws and the restrictions, if any, on the rights of dealers to solicit sales thereof. It is understood that under no circumstances will you engage in any activities hereunder in any state which is not listed in said Blue Sky Memorandum as a state in which the Units are exempt from, or qualified under, the state securities or "blue sky" laws. Solicitations are to be made only by Soliciting Dealers qualified to act as such for such purpose within the states in which they make such solicitations.

7. Nothing contained herein shall constitute the Soliciting Dealers and us, or any of them, an association, partnership, unincorporated business, or other separate entity. We shall be under no liability to make any payment to you except out of funds received by us from the Fund as hereinabove provided, and we shall not be under any liability for or in respect of the value or validity of the Subscription Agreements, the Units, or the performance by anyone of any agreement on its part, or for, or in respect of any matters connected with this Agreement. Notwithstanding the previous sentence, we shall be fully liable to you for any damages or harm suffered by you as a direct result of our lack of good faith, or for obligations expressly assumed by us in this Agreement.

8. It is expressly understood that the Dealer Manager may cooperate with other broker dealers who are licensed members of the NASD, registered as broker dealers with the SEC and duly licensed by the appropriate regulatory agency of each state in which they will offer and sell the Units of the Fund. Such other NASD members may be employed by the Dealer Manager as Soliciting Dealers on terms and conditions identical or similar to this Agreement and shall receive such rates of commission as are agreed to between the Dealer Manager and the respective other Soliciting Dealers and as are in accordance with the terms of the Registration Statement, and to that extent such other Soliciting Dealers shall compete with you in the sale of the Units.

9. Under the Selling Agreement, the Manager has agreed to indemnify us, the Soliciting Dealers and each person, if any, who controls us or any Soliciting Dealer within the meaning of the 1933 Act against certain liabilities under such Act. Each Soliciting Dealer agrees to indemnify the Manager and the Fund as provided in Paragraph 7 of the Selling Agreement and to indemnify us and each other Soliciting Dealer to the same extent and in the same manner as such Soliciting Dealer agrees to indemnify the Manager and the Fund. In the execution of the Selling Agreement, we shall be deemed to have acted as a representative of each of the Soliciting Dealers, and the Soliciting Dealers shall be deemed to be in privity of contract with the Manager and the Fund.

10. Neither the Dealer Manager, the Fund or the Manager, nor any affiliates thereof, will (a) notify or actively solicit your clients with respect to any further transactions, or (b) release the name and/or account information or any of your clients to any other party unless required by court order, an authorized governmental or self-regulatory entity, or by the Limited Liability Company Operating Agreement to do so. For purposes of this paragraph "notify or solicit" shall not be deemed to include any direct and unassisted contact by a broker-dealer other than the sponsor, the Dealer Manager or the Fund. The provisions of this section shall survive any termination of the Selling Agreement or this Agreement.

11. You understand and acknowledge that in the process of conducting your due diligence investigation of the Dealer Manager, the Fund or its Manager, or any affiliates thereof (each, and "ATEL Party"), you may be granted access to, and take possession and control, and otherwise shall have information deemed

5

confidential in nature by such ATEL Party. The term "Confidential Materials" means any materials with respect to, whether or not such materials are proprietary to, any ATEL Party, whether or not owned or developed by such ATEL Party, which are not generally known other than by such ATEL Party, and which you may obtain from an ATEL Party through any direct or indirect contact with an ATEL party or through your due diligence investigation, whether performed by you directly or by your agent or nominee. Confidential Materials include, without limitation, reports, economic models, ideas, plans, programs and concepts with us or any other ATEL Party, whether or not such information meets the legal definition of a "trade secret". You understand and acknowledge that the Confidential Materials are a unique asset of the respective ATEL Party, which provide such ATEL Party with a significant competitive advantage and would be harmful to the ATEL Party if the Confidential Materials were improperly disclosed. Therefore, you agree to hold in confidence and to not disclose the Confidential Materials to any person or entity without our prior written consent, and will not copy or modify any Confidential Materials without our prior written consent. You hereby also agree to use the Confidential Materials strictly for your due diligence evaluation of the ATEL Party. Further, you agree to not disclose any Confidential Materials to any third person, or to any of your associates, except those associates who are required to have the Confidential Materials in order to perform their job duties in connection with the limited purposes of due diligence evaluation and work related to the Relationship ("Permitted Use"). You shall assure that each permitted associate to whom Confidential Materials is disclosed pursuant to a Permitted Use shall be bound by the terms of this Paragraph 11, and you shall advised such associate of the existence and contents of the terms of this confidentiality provision. Nothing will prevent you from producing Confidential Materials pursuant to any subpoena, but, in such event, you will provide us with notice so that the respective ATEL Party may seek a protective order. The obligation to maintain the confidentiality and non-use will not apply to Confidential Materials, which is in, or hereinafter becomes part of, the public domain without breach hereof. You shall further refrain from, directly or indirectly, using for competitive purposes, disclosing, disseminating or publishing the Confidential Materials, except as approved in writing by us, and shall take such steps as are necessary to keep the Confidential Materials confidential. This provision shall continue to bind you regardless of the outcome of any sale of Units or receipt of Commissions. It is agreed and stipulated by you that the disclosure or use of the Confidential Materials in violation of this provision by you will cause certain damages to the respective ATEL Party, and that the amount of such damages is difficult to calculate. Accordingly, in the event that you cause or permit the disclosure of the Confidential Materials to a third party and/or use the Confidential Materials for any reason other than the Permitted Use, the respective ATEL Party will have recourse to injunctive relief. The ATEL Party shall not be prohibited by this provision from pursuing other remedies, including a claim for losses and damages. Furthermore, if a dispute regarding this Paragraph 11 arises and you are not the successful party in the resolution of the dispute, you agree to pay reasonable attorney's fees and all court costs and other expenses. Upon the written request of ATEL, you shall return to ATEL all written materials containing the Confidential Materials, except for those Confidential Materials which you are required, by law, self regulatory organization rule and/or regulation, to keep. In such case, you shall also deliver to us written statements signed by you certifying that all Confidential Materials required to be returned have been returned, within five (5) days of receipt of the request.

12. We acknowledge that you may form opinions regarding the Dealer Manager, the Fund, or the Manager, regarding the Units including but not limited to evaluations of the Dealer Manager's, the Fund's or the Manager's personnel, track record, financial statements, and terms of the offering. This evaluation may differ from the Dealer Manager's, the Fund's or the Manager's assessment and may be negative in nature. The Dealer Manager, the Fund and the Manager acknowledge that said evaluation shall not prohibit you from satisfying your "best efforts" obligation under the sales agreement. We hereby grant you the right to communicate to others your evaluations so long as such evaluations are made in good faith and the communication concerning the evaluations are consistent with such evaluations and are limited in scope to the extent

6

reasonably deemed necessary by you to serve your customers and otherwise to conduct your securities business. We waive any rights of action which may arise from the circumstances described in this paragraph.

13. Any controversy or claim arising out of this agreement shall be settled by arbitration in California in accordance with the then current rules of the NASD, if appropriate, and otherwise with the then current rules of the American Arbitration Association. Judgment upon the arbitration award may be entered in any court having jurisdiction. Reasonable expenses, attorney's fees, and costs incurred therein shall be paid in accordance with the award of the arbitrators. The prevailing party shall be reimbursed for the reasonable costs of the investigation, attorney's fees and court costs.

14. Any notice from us to you as Soliciting Dealer shall be deemed to have been duly given if mailed or telegraphed to you at your address set forth below.

15. To protect Customer Information (as defined below) and to comply as may be necessary with the requirements of the Gramm-Leach-Bliley Act, the relevant state and federal regulations pursuant thereto and state privacy laws, the parties wish to include the confidentiality and non-disclosure obligations set forth herein.

(a) "Customer Information" means any information contained on a customer's subscription documents or other form and all nonpublic personal information about a customer that a party receives from the other party. "Customer Information" shall include, but not be limited to, name, address, telephone number, social security number, health information and personal financial information (which may include consumer account number).

(b) The parties understand and acknowledge that they may be deemed to be financial institutions subject to applicable federal and state customer and consumer privacy laws and regulations, including Title V of the Gramm-Leach-Bliley Act (15 U.S.C. 6801, et seq.) and regulations promulgated thereunder (collectively, the "Privacy Laws"), and any Customer Information that one party receives from the other party is received with limitations on its use and disclosure. The parties agree that they are prohibited from using the Customer Information received from the other party other than (i) as required by law, regulation or rule, or (ii) to carry out the purposes for which one party discloses Customer Information to the other party pursuant to the Agreement, as permitted under the use in the ordinary course of business exception to the Privacy Laws.

(c) The parties understand and acknowledge that they may be financial institutions subject to applicable federal and state customer and consumer privacy laws and regulations, including Title V of the Gramm-Leach-Bliley Act (15 U.S.C. 6801, et seq.) and regulations promulgated thereunder (collectively, the "Privacy Laws"), and that any Customer Information that one party receives from the other party is received with limitations on its use and disclosure. The parties agree that they are prohibited from using the Customer Information received from the other party other than (i) as required by law, regulation or rule, or (ii) to carry out the purposes for which one party discloses Customer Information to the other party pursuant to this Agreement, or as permitted under the use in the ordinary course of business exception to the Privacy Laws.

(d) The parties shall establish and maintain safeguards against the unauthorized access, destruction, loss, or alteration of Customer Information in their control which are no less rigorous than those maintained by a party for its own information of a similar nature. In the event of any improper disclosure of any Customer Information, the party responsible for the disclosure will immediately notify the other party.

7

(e) The parties agree to discontinue the use of and destroy, where applicable and as permissible, under law and regulation, all information, ideas, techniques, and materials supplied by the other party upon termination of this Agreement. Each agrees to cooperate with the party and provide reasonable assistance in ensuring compliance with such Privacy Laws to the extent applicable to either party.

(f) The provisions of this paragraph shall survive the termination of the Agreement.

16. Each party to this Agreement represents and warrants that it has established and implemented anti-money laundering compliance programs, in accordance with NASD Rule 3011 and Section 352 of the Money Laundering Abatement Act, which are reasonably expected to detect and cause reporting of suspicious transactions in connection with the sale of Units and Interests. In addition, each party to this Agreement will comply with all applicable laws and regulations aimed at preventing, detecting, and reporting money laundering and suspicious transactions, including, without limitation, applicable provisions of the Bank Secrecy Act and the USA Patriot Act of 2001, as well as regulations administered by the U.S. Department of the Treasury's Office of Foreign Assets Control. In addition, each party agrees to take all necessary and appropriate steps, consistent with applicable laws and regulations, to obtain, verify, and retain information with regard to client and/or account owner identification and source of funds for its customers. Each party agrees to notify immediately the other parties in the event that it has reason to believe that any of its customers for the Interests, or persons related to the issuance of the Interests, are engaged in money laundering activities or are associated with any terrorist or other individuals, entities or organizations sanctioned by the United States or the jurisdictions in which any party does business.

Please confirm this agreement to solicit persons to acquire Units on the foregoing terms and conditions by signing and returning the form enclosed herewith.

Very truly yours,

ATEL SECURITIES CORPORATION

By: ______________________________

8

ATEL Securities Corporation
600 California Street, 6th Floor
San Francisco, California 94108

RE: ATEL Capital Equipment FUND XI, LLC

Gentlemen:

The undersigned confirms its agreement to act as a Soliciting Dealer as referred to in the foregoing Soliciting Dealers Agreement, subject to the terms and conditions of such Agreement. The undersigned confirms that it is a member in good standing of the National Association of Securities Dealers, Inc.

PLEASE NOTE: The undersigned further confirms that its registered representatives (check one):

__ are authorized

__ are not authorized

to subscribe for Units for their own account on terms which include a rebate of commissions otherwise payable on their investment, as described in the Prospectus under "Plan of Distribution."

Dated: ________, 200_.     __________________________________
                           (Print Name of Firm)

                                      By: ______________________________
                                          (Authorized Representative)

                                      __________________________________
                                      (Print Name of Authorized Representative)

                                      Address___________________________

                                      __________________________________

                                      Phone Number (___)________________

Send Due Diligence Information To:   Send Marketing Information To:
---------------------------------    -----------------------------

__________________________________   __________________________________

__________________________________   __________________________________


                                     Send Commission Checks To:

                                     __________________________________

9

LAW OFFICES OF

DERENTHAL & DANNHAUSER LLP
ONE POST STREET, SUITE 575
SAN FRANCISCO, CALIFORNIA 94104
(415) 981-4844
FACSIMILE: (415) 981-4840

November 5, 2004

ATEL Capital Equipment Fund XI, LLC
600 California Street, 6th Floor
San Francisco, California 94108

RE: Registration Statement on Form S-1

Gentlemen:

We have examined the above-referenced Registration Statement to be filed with the Securities and Exchange Commission on or about the date hereof, in connection with the registration under the Securities Act of 1933, as amended, of 15,000,000 of your limited liability company member units (the "Securities"). The Securities are to be offered and sold by and through the broker-dealers described in said Registration Statement on a "best-efforts" basis.

As your counsel in connection with this transaction, we have examined the proceedings taken and are familiar with the proceedings proposed to be taken by you in connection with said sale and issuance of the Securities.

It is our opinion that when the Securities are issued and sold in the manner contemplated by the Registration Statement, including the Operating Agreement included as an exhibit to the Prospectus filed in Part I of the Registration Statement, the Securities will be validly authorized and legally issued. When all capital contributions in respect of each of the Securities thus issued have been made in accordance with the terms of the Operating Agreement and as described in the Registration Statement, such Securities will be fully paid and non-assessable.

We hereby consent to the reference to our firm under "Legal Opinions" in the prospectus which is a part of said Registration Statement, and to the use of this opinion as an exhibit thereto.

Very truly yours,

/s/ Derenthal & Dannhauser LLP


DERENTHAL & DANNHAUSER LLP


ATEL CAPITAL EQUIPMENT FUND XI, LLC

ESCROW AGREEMENT

_____________, 200_

U. S. Bank Trust National Association
San Francisco, California

Gentlemen:

ATEL Capital Equipment Fund XI, LLC, a California limited liability company (the "Fund"), proposes to make a public offering through ATEL Securities Corporation (the "Dealer Manager") and other registered broker-dealers (the "Selected Dealers") of not to exceed 15,000,000 of its units of limited liability company member interest (the "Units") at $10 per Unit. The offering shall be conducted on a best-efforts all-or-none basis for the first 120,000 Units and thereafter on a best-efforts basis for the remaining Units. The offering shall commence at such time as the Fund's registration statement on Form S-1 with respect thereto (the "Registration Statement") is declared effective by the Securities and Exchange Commission ("SEC") which is currently expected to occur on or about _____________, 200_. We are requesting that you consent to act as Depository in connection with the offering.

As Depository, you shall receive, hold in escrow and disburse subscription funds in accordance with the terms and conditions set forth in this letter and in the "Plan of Distribution" section of the prospectus included in the Registration Statement, as amended or supplemented (such prospectus in the form first filed with the SEC pursuant to Rule 424 under the Securities Act of 1933, as amended, and any supplement or amendment to such prospectus thereafter so filed pursuant to such Rule 424 are hereinafter collectively called the "Prospectus").

Upon request of ATEL Financial Services, LLC (the "Manager") or the Dealer Manager, you shall provide reports to the Fund and the Dealer Manager as to the number and amount of subscriptions received by you.

The terms and conditions of your engagement as Depository shall be as follows:

1. On or before the date of commencement of the offering you shall establish an interest-bearing escrow account which shall be entitled "ACEF XI Escrow Account" (the "Escrow Account"). The Dealer Manager and Selected Dealers shall instruct subscribers to make checks payable to the order of the Depository. You shall return any checks received that are made payable to a


party other than the Depository to the Dealer Manager or Selected Dealer who submitted the check.

2. The Dealer Manager and the Selected Dealers shall promptly deliver all monies received for the payment of Units to the Depository for deposit in the Escrow Account. You shall receive and hold deposits of subscription funds in the amount of $10 per Unit. The minimum subscription shall be 500 Units ($5,000), subject, however, to such higher minimum subscriptions as are described in the Prospectus as being applicable in certain circumstances. Each deposit shall be accompanied by a Subscription Agreement in the form of that attached as Exhibit C to the Prospectus identifying by name and address the subscriber whose funds are deposited and the amount of the funds deposited by such subscriber.

3. Deposits in the form of checks which fail to clear the bank upon which they are drawn shall be returned by the Depository to the subscriber, together with the copy of the Subscription Agreement. You shall concurrently furnish to the Manager and the Dealer Manager a copy of any such Subscription Agreement and check so returned. The Depository shall have no further liability therefor.

If the Fund rejects any subscription for which the Depository has already collected funds, the Depository shall promptly issue a refund check to the rejected subscriber. If the Fund rejects any subscription for which the Depository has not yet collected funds but has submitted the subscriber's check for collection, the Depository shall promptly issue a check in the amount of the subscriber's check to the rejected subscriber after the Depository has cleared such funds. If the Depository has not yet submitted a rejected subscriber's check for collection, the Depository shall promptly remit the subscriber's check directly to the subscriber.

4. You shall place funds from the Escrow Account only in the following interest-bearing accounts and short-term obligations as the Fund shall direct:
short-term United States government securities, including Treasury bills, securities issued or guaranteed by United States government agencies, certificates of deposit and time or demand deposits in banks and savings and loan associations which are insured by United States government agencies or deposits in members of the Federal Home Loan Bank System; provided, however, that you shall not be required to place any such funds in a manner which is inconsistent with the Prospectus. In the absence of express instructions, you will invest such funds, to the extent reasonably practicable, in a U. S. Bank Money Market Account insured by the FDIC. As Depository you shall not be liable for any loss of interest in the event funds are withdrawn prior to maturity. Interest accrued on subscription funds held in the Escrow Account shall not be an asset of the Fund, but shall either (i) be paid to the respective subscribers upon return of subscription proceeds to subscribers pursuant to paragraph 5 of this Agreement in the event the Minimum Subscriptions (as defined in paragraph
5) are not received prior to termination of the offering); or (ii) be paid to the Fund upon release of subscription proceeds to the Fund for disbursement by the Fund to subscribers, in either case to be divided among the subscribers on a pro rata basis according to the respective numbers of days between the time of

2

deposit of their payments into the Escrow Account and the release of such payments to the Fund or the return thereof to the subscribers, and in either case with the amounts of interest allocated among subscribers to be calculated by the Manager.

5. If and at such time as amounts in collected funds representing subscriptions for not less than 120,000 Units shall have been deposited with you under this Agreement (the "Minimum Subscriptions"), you shall so notify the Manager and the Dealer Manager and upon receipt of written instructions from each of the Fund and the Dealer Manager, you shall disburse to the Fund all subscription funds held by you. If the offering is terminated prior to receipt of collected funds representing the Minimum Subscriptions, or if collected funds representing the Minimum Subscriptions have not been received on or before the date which is one year from the date that the Registration Statement is declared effective by the SEC, you shall promptly disburse all subscription funds to the subscribers who transmitted them without deduction, penalty or expense to the subscriber, and you shall advise the Fund and the Dealer Manager that you have done so. The subscription funds returned to each subscriber shall be free and clear of any and all claims of the Fund or any of its creditors. In any case, all interest earned on subscription proceeds held by you shall be disbursed to subscribers as provided in paragraph 4, with the Manager providing the Depository with the calculation of interest payable to each subscriber. After all disbursements under this Agreement have been completed, the escrow shall be terminated; provided, however, that an agreement with a branch of Depository will be effective upon escrow holder notifying the branch that the Minimum Subscriptions have been reached and escrow is closed. The branch will agree to facilitate transfers of subscription funds to the Fund in the event subscribers make checks payable to the Depository after the date Minimum Subscriptions have been received. The branch's sole function in such event shall be to endorse any such subscription checks to the account of the Fund.

For purposes of the foregoing, the term "collected funds" shall mean all funds received by the Depository which have cleared normal banking channels and are in the form of cash.

Notwithstanding the foregoing, any and all subscription proceeds from Pennsylvania investors deposited with the Depositary will be maintained in a separate escrow account entitled "ACEF XI Pennsylvania Escrow Account." The terms of the escrow for Pennsylvania subscriptions will be the same as provided for all subscription proceeds under this Agreement, except as expressly stated in the following paragraphs.

The amount of subscription proceeds held in the Pennsylvania Escrow Account will not be counted in determining the Minimum Subscriptions defined above in this Section 5, unless the Pennsylvania Minimum (as defined below) is reached prior to the date that the amount of the Minimum Subscriptions is received from non-Pennsylvania subscribers. The funds in the Pennsylvania Escrow Account will be retained in such account, and will not be released to the Fund upon the release of other escrowed funds at the time the Minimum Subscriptions are reached under the Agreement unless the conditions for release of Pennsylvania subscriptions set forth in this paragraph are first satisfied. If and at such time as the Fund and the Dealer Manager deliver to the Depositary a certificate, together with any other documentation that the Depositary may reasonably require, which demonstrates that the Fund has received a total amount

3

in collected funds which, when added to the total amount held in the Pennsylvania Escrow Account, represent aggregate subscriptions for not less than 750,000 Units (the "Pennsylvania Minimum"), and upon receipt of written instructions from each of the Fund and the Dealer Manager, the Depositary shall disburse to the Fund all subscription funds held in the Pennsylvania Escrow Account.

If the offering is terminated prior to receipt of collected funds representing the Pennsylvania Minimum, or if collected funds representing the Pennsylvania Minimum have not been received on or before the date which is 120 days after the date hereof, the Fund and the Dealer Manager will notify each Pennsylvania investor whose subscription proceeds are held in the Pennsylvania Escrow Account within 10 calendar days following the end of such period that such investor has the right to have the escrowed subscription proceeds returned to the investor by notifying the Depositary that such return is desired within 10 calendar days after receipt of such notification of the right to such return. The subscription proceeds held for investors so requesting a return, together with any interest accrued thereon, will be promptly forwarded to such investors, but in no event later than 15 calendar days following receipt by the Depositary of the notice requesting such return.

Any subscription proceeds from Pennsylvania investors which remain in the escrow after the expiration of the periods described in the foregoing paragraph will be held until the earlier of the satisfaction of the Pennsylvania Minimum condition or the termination of the offering; provided that at the end of each subsequent 120-day period of the escrow, the investors whose subscription proceeds remain in the escrow will be offered the return rights described in the foregoing paragraph; and provided further that, if the Pennsylvania Minimum is not satisfied within one year from the date that the Registration Statement is declared effective by the SEC, the Depositary shall promptly disburse all subscription funds in the Pennsylvania Escrow Account to the subscribers who transmitted them without deduction, penalty or expense to the subscriber, and the Depositary shall advise the Fund and the Dealer Manager that the Depositary has done so. Any such disbursements to Pennsylvania investors will be on the same terms as all disbursements under this Agreement.

6. All fees, costs, and charges of the Depository shall be paid by the Fund. Escrow fees shall be as set forth in Exhibit A hereto. No fees, costs, charges, indemnification for damages suffered by the Depository or any monies whatsoever shall be paid out of or chargeable to the