PUBLIC STORAGE INC /CA
SC 14D1/A, 1996-05-29
REAL ESTATE INVESTMENT TRUSTS
Previous: ACCESS PHARMACEUTICALS INC, ARS, 1996-05-29
Next: PUBLIC STORAGE INC /CA, SC 13D/A, 1996-05-29





                        SECURITIES AND EXCHANGE COMMISSION
                              Washington, D.C. 20549
                                 _________________

                                AMENDMENT NO. 1 TO
                            STATEMENT ON SCHEDULE 14D-1

      Amendment to Tender Offer Statement Pursuant To Section 14(d)(1) of
                        the Securities Exchange Act of 1934
                                 _________________

                                PS PARTNERS VII, LTD.,
                          A CALIFORNIA LIMITED PARTNERSHIP
                             (Name of Subject Company)
                                 _________________

                               Public Storage, Inc.
                                     (Bidder)
                                 _________________

                       Units of Limited Partnership Interest
                          (Title of Class of Securities)
                                 _________________

                                       NONE
                       (CUSIP Number of Class of Securities)
                                 _________________

                                  DAVID GOLDBERG
                               Public Storage, Inc.
                       701 Western Avenue, Suite 200,
                          Glendale, California 91201-2397
                                  (818) 244-8080
            (Name, Address and Telephone Number of Person Authorized to
              Receive Notices and Communications on Behalf of Bidder)
                                 _________________


                                  Introduction

         This statement is an amendment to the Schedule 14D-1 which was
   filed by Public Storage, Inc. ("PSI") with the Securities and Exchange
   Commission on May 8, 1996 with respect to the offer by PSI to
   purchase up to 30,000 of the limited partnership units ("Units") in PS
   Partners VII, Ltd., a California Limited Partnership (the "Partnership")
   at a net cash price per Unit of $357.

   Item 10.    Additional Information.
               -----------------------

               (a)-(e)  Not applicable.

               (f)  The third paragraph under the heading "Position of the
   General Partners With Respect to the Offer" in the Offer to Purchase,
   previously filed as Exhibit (a)(1) is replaced by the following:

               In 1992, the Company offered Unitholders of the Partnership
   (and two other affiliated Partnerships) the right to exchange their
   Units for shares of the Company's Common Stock.  In connection with the
   exchange offer, the General Partners indicated to Unitholders that they
   would continue to evaluate the advisability of the sale or financing of
   the Partnership's properties and that at some point prior to the
   expiration of the period originally estimated for the sale or financing
   of the properties (at the end of 1995 in the case of the Partnership),
   the General Partners intended to conduct an analysis to determine the
   feasibility of a sale or financing of the properties, to make a
   recommendation to Unitholders and to retain independent appraisers to
   conduct a study of the current value of the properties.  In that regard,
   the Partnership engaged Lawrence R. Nicholson, MAI, a principal with the
   firm of Nicholson-Douglas Realty Consultants, Inc. ("NDRC") to perform a
   limited investigation and appraisal of the Partnership's property
   portfolio.  In a letter appraisal report dated December 7, 1995, NDRC
   indicated that, based on the assumptions contained in the report, the
   aggregate market value of the Partnership's 22 properties (consisting
   not only of the Partnership's interest but also including the Company's
   interest), as of September 30, 1995, was $65,600,000 ($60,800,000 for
   the 22 mini-warehouses and $4,800,000 for the two business parks). 
   NDRC's report is limited in that NDRC did not inspect the properties and
   relied primarily upon the income capitalization approach in arriving at
   its opinion.  NDRC's aggregate value conclusion represents the 100%
   property interests, and although not valued separately, includes both
   the interest of the Partnership in the properties, as well as the
   interest of the Company, which owns a joint venture interest (ranging
   from about 10% to 60%) in 20 of the 22 properties.  The analytical
   process that was undertaken in the appraisal included a review of the
   properties' unit mix, rental rates and historical financial statements. 
   Following these reviews, a stabilized level of net operating income was
   projected for the properties ($6,271,000 for the 20 mini-warehouses and
   $489,000 for the two business parks).  In the case of the mini-
   warehouses, value estimates were then made using both direct
   capitalization analysis ($62,800,000) and a discounted cash flow
   analysis ($60,700,000).  These value estimates were then compared to an
   estimated value ($59,700,000) using a regression analysis applied to a
   sample of approximately 300 sales of mini-warehouses to evaluate the
   reasonableness of the estimates using the direct capitalization and
   discounted cash flow analysis.  The business parks were valued using a
   direct capitalization analysis.  NDRC did not appraise the Partnership's
   property destroyed in 1992.  NDRC has prepared other appraisals for the
   General Partners and their affiliates and is expected to continue to
   prepare appraisals for the General Partners and their affiliates.  No
   environmental investigations were conducted with respect to the limited
   investigation of the Partnership's properties.  Accordingly, NDRC's
   appraisal did not take into account any environmental cleanup or other
   costs that might be incurred in connection with a disposition of the
   properties.  Although there can be no assurance, based on recently
   completed environmental investigations, the Partnership is not aware of
   any environmental contamination of its facilities material to its
   overall business or environmental condition.  In addition to assuming
   compliance with applicable environmental laws, the appraisal also
   assumed, among other things, compliance with applicable zoning and use
   regulations and the existence of required licenses.

   Item 11.    Material to be filed as Exhibits.
               ---------------------------------

               See Exhibit Index contained herein.

   <PAGE>
                                  SIGNATURE

            After reasonable inquiry and to the best of our knowledge and
   belief, the undersigned certifies that the information set forth in this
   statement is true, correct and complete.


   Dated:  May 29, 1996                   PUBLIC STORAGE, INC.


                                          By: /S/ HARVEY LENKIN
                                              --------------------
                                              Harvey Lenkin
                                              President

   <PAGE>
                                  Exhibit Index

      Exhibit No.

      (a)   1      Offer to Purchase dated January 13, 1995.  Previously
                   filed and incorporated herein by reference.

            2      Letter of Transmittal.  Previously filed and
                   incorporated herein by reference.

            3      Form of letters to Unitholders.  Previously filed and
                   incorporated herein by reference.

      (b)   Not applicable.

      (c)   Not applicable.

      (d)   Not applicable.

      (e)   Not applicable.

      (f)   Not applicable.

      (g)   Not applicable.

      (h)   Letter appraisal report by Nicholson-Douglas Realty
            Consultants, Inc. dated December 7, 1995.  Attached
            hereto.



                                                               Exhibit (h)

                         RESTRICTED APPRAISAL REPORT


                            PS PARTNERS VII, LTD.,
                       A CALIFORNIA LIMITED PARTNERSHIP



                              September 30, 1995


                  Nicholson-Douglas Realty Consultants, Inc.

   <PAGE>

   December 7, 1995

   Public Storage, Inc.
   Glendale, California

   Subject:    PS Partners VII

   We have completed a limited appraisal of the real estate identified
   above and submit our findings in the following Restricted Appraisal
   Report.  We understand this opinion of value will be utilized in
   conjunction with financial reporting requirements.

   The following report is a Restricted Appraisal Report which is intended
   to comply with the reporting requirements set forth under Standards
   Rule 2-2(c) of the Uniform Standards of Professional Appraisal Practice
   for a Restricted Appraisal Report.  As such, it presents only summary
   discussions of the data, reasoning, and analyses that were used in the
   appraisal process to develop the appraiser's opinion of value. 
   Supporting documentation concerning the data, reasoning, and analyses
   is retained in the appraiser's file.  The depth of discussion contained
   in this report is specific to the needs of the client and for the
   intended use stated below.  The appraiser is not responsible for
   unauthorized use of this report.

   Furthermore, as agreed, this report is the result of a limited
   appraisal process in that certain allowable departures from specific
   guidelines of the Uniform Standards of Appraisal Practice were invoked. 
   The intended user of this report is warned that the reliability of the
   value conclusion provided may be impacted to the degree there is a
   departure from specific guidelines of USPAP.  The appraisal is limited
   in that we have relied primarily on the Income Capitalization Approach
   to value; the results were then compared to the indicated value via a
   Regression Technique of sales of comparable self-storage facilities.

   The analytical process that was undertaken included a review of the
   properties unit mix, rental rates and historical financial statements. 
   Following these reviews a stabilized level of net operating income was
   forecast for the properties.  A value estimate was then made using
   both the Direct Capitalization Approach and the Discounted Cash Flow
   Approach; in instances where the occupancy rates were not at stabilized
   levels, we have relied upon a Discounted Cash Flow analysis.  As
   additional support, a Regression Analysis was conducted using 306
   sales of self storage properties.  Based upon a correlation of the
   methodologies, for all properties that were stabilized, we arrived at
   an opinion of the aggregate market value for the 23-property portfolio.

   Historical operating statements, unit mix, net rentable area, rental
   rates, and property-specific data for the properties appraised were
   furnished by Public Storage, Inc.  These financial operating statements
   and other information have been accepted without further verification
   as correctly representing operations and conditions of the subject
   properties.

   Assets included within the scope of our valuation include land, land
   improvements, building improvements, and all fixed service equipment. 
   Assets excluded are furniture, fixtures, machinery or equipment,
   personal property, supplies, materials on hand, inventories, company
   records, and any current or intangible assets that may exist

   We have made no investigations of, nor assume any responsibility for
   the existence or impact of any hazardous substance, which may or may
   not be present on the properties, in the development of our limited
   appraisal opinion.

   Market value is generally defined as:

                                 "the most probable price which a property
                                 should bring in a competitive and open
                                 market under all conditions requisite to
                                 a fair sale, the buyer and seller each
                                 acting prudently and knowledgeably, and
                                 assuming the price is not affected by
                                 undue stimulus.  Implicit in this
                                 definition is the consummation of a sale
                                 as of a specified date and the passing
                                 of title from seller to buyer under
                                 conditions whereby:

                                 1.  Buyer and seller are typically
                                     motivated;

                                 2.  Both parties are well informed or
                                     well advised and acting in what they
                                     consider their own best interests;

                                 3.  A reasonable time is allowed for
                                     exposure in the open market;

                                 4.  Payment is made in terms of cash in
                                     U.S. dollars or in terms of financial
                                     arrangements comparable thereto; and

                                 5.  The price represents the normal
                                     consideration for the property sold
                                     unaffected by special or creative
                                     financing or sales concessions
                                     granted by anyone associated with the
                                     sale."

   Fee Simple Interest (Estate) is defined as:

                                 "Absolute ownership unencumbered by any
                                 other interest or estate, subject only
                                 to the limitations imposed by the
                                 governmental powers of taxation, eminent
                                 domain, police power, and escheat."

   As used herein, NDRC's aggregate Market Value opinion is defined as our
   opinion that the aggregated market value estimate is likely to fall
   within a +/-10% range of the total aggregate market value estimate if a
   complete, independent appraisal were performed on the same properties. 

   The properties that were the subject of this appraisal were not
   personally inspected.

   Due to a lack of information on the property identified as PS 24711,
   Homestead, FL, we were unable to conduct any analyses or form any
   opinion of value for this property.  The concluded value opinion, as
   stated herein, specifically excludes this property. 

   Based on the limited investigations and analyses as described in this
   Restricted Appraisal Report, it is our opinion, as of September 30,
   1995, that the Aggregate Market Value, or most probable selling price,
   of the fee simple interest in the 23-property subject portfolio, is
   represented in the amount of:

               SIXTY FIVE MILLION SIX HUNDRED THOUSAND DOLLARS
                                ($65,600,000)

   Our compensation was not contingent upon the reporting of a
   predetermined value or direction in value that favors the cause of
   the client, the amount of the value estimate, the attainment of a
   stipulated result, the occurrence of a subsequent event, or the
   approval of a loan.  This appraisal assignment was not based on a
   requested minimum valuation, a specific valuation, or the approval of
   a loan.

   Attached to this letter report please find the following exhibits:

         Exhibit  A  -  Assumptions and Limiting Conditions
                  B  -  Appraisal Certification
                  C  -  Qualifications of Appraisers

                  General Service Conditions

   The undersigned certifies that they have the professional
   qualifications and competency necessary to complete this appraisal
   assignment in an appropriate manner.

   I, Duncan O. Douglas, completed the investigation and analyses as
   summarized in this letter.

   I, Lawrence R. Nicholson, MAI, have reviewed the appraisal and concur
   with the value conclusion.  The Appraisal Institute conducts a
   voluntary program of continuing education for its designated members. 
   MAIs and RMs who meet the minimum standards of this program are awarded
   periodic educational certification.  I am currently certified under the
   Appraisal Institute's voluntary continuing education program.

   No investigation was made of the title to, or any liabilities against
   the property appraised.

   This report has been prepared in accordance with the specifications
   agreed upon.  We hope that you will find the details of this narrative
   appraisal relevant to your needs, and we would be happy to answer
   questions you might have.

   Respectfully submitted,
   Nicholson-Douglas Realty Consultants, Inc.



   Duncan O. Douglas                 Lawrence R. Nicholson, MAI
   Principal                         Principal

   attachments
   95029

   <PAGE>
                                  EXHIBIT A

                     Assumptions and Limiting Conditions


   <PAGE>

                     Assumptions and Limiting Conditions


   As agreed upon with the client prior to the preparation of this
   appraisal, this is a Limited Appraisal; it invokes the Departure
   Provision of the Uniform Standards of Professional Appraisal Practice. 

   As such, information pertinent to the valuation has not been considered
   and/or the full valuation process has not been applied.  Depending on
   the type and degree of limitations, the reliability of the value
   conclusion provided herein may be reduced.

   This is a Restricted Report which is intended to comply with the
   reporting requirements set forth under Standard Rule 2-2(c) of the
   Uniform Standards of Professional Appraisal Practice for a Restricted
   Appraisal Report.  As such, it does not include discussion of the data,
   reasoning, and analyses that were used in the appraisal process to
   develop the appraiser's opinion of value.  Supporting documentation
   concerning the data, reasoning, and analyses is retained in the
   appraiser's file.  The information contained in this report is specific
   to the needs of the client and for the intended use stated in this
   report.  The appraiser is not responsible for unauthorized use of the
   report.

   No responsibility is assumed for matters legal in nature.  No
   investigation has been made of the title to or any liabilities against
   the property appraised.  The appraisal presumes, unless otherwise
   noted, that the owner's claim is valid, the property rights are good
   and marketable, and there are no encumbrances which cannot be cleared
   through normal processes.  

   To the best of our knowledge, all data set forth in this report are
   true and accurate.  Although gathered from reliable sources, no
   guarantee is made nor liability assumed for the accuracy of any data,
   opinions, or estimates identified as being furnished by others which
   have been used in formulating this analysis.

   Land areas and descriptions used in this appraisal were either obtained
   from public records or furnished by the client and have not been
   verified by legal counsel or a licensed surveyor.  The land description
   is included for identification purposes only and should not be used in
   a conveyance or other legal document without proper verification by an
   attorney.

   No soil analysis or geological studies were ordered or made in
   conjunction with this report, nor were any water, oil, gas, coal, or
   other subsurface mineral and use rights or conditions investigated.

   Substances such as asbestos, urea-formaldehyde foam insulation, other
   chemicals, toxic wastes, or other potentially hazardous materials
   could, if present, adversely affect the value of the property.  Unless
   otherwise stated in this report, the existence of hazardous substance,
   which may or may not be present on or in the property, was not
   considered by the appraiser in the development of the conclusion of
   value.  The stated value estimate is predicated on the assumption that
   there is no material on or in the property that would cause such a loss
   in value.  No responsibility is assumed for any such conditions, and
   the client has been advised that the appraiser is not qualified to
   detect such substances, quantify the impact on values, or develop the
   remediation cost.

   <PAGE>
   Assumptions and Limiting Conditions, page 2


   No environmental impact study has been ordered or made.  Full
   compliance with applicable federal, state, and local environmental
   regulations and laws is assumed unless otherwise stated, defined,
   and considered in the report.  It is also assumed that all required
   licenses, consents, or other legislative or administrative authority
   from any local, state, or national government or private entity
   organization either have been or can be obtained or renewed for any
   use which the report covers.

   Site plans are presented only as aids in visualizing the property and
   its environment.  Although the material was prepared using the best
   available data, it should not be considered as a survey or scaled for
   size.

   It is assumed that all applicable zoning and use regulations and
   restrictions have been complied with unless a nonconformity has been
   stated, defined, and considered in the appraisal report.  Further, it
   is assumed that the utilization of the land and improvements is within
   the boundaries of the property described and that no encroachment or
   trespass exists unless noted in the report.

   The value or values presented in this report are based upon the
   premises outlined herein and are valid only for the purpose or purposes
   stated.

   The date of value to which the conclusions and opinions expressed apply
   is set forth in this report.  Unless otherwise noted, this date
   represents the last date of our physical inspection of the property. 
   The value opinion herein rendered is based on the status of the
   national business economy and the purchasing power of the U.S. dollar
   as of that date.

   Testimony or attendance in court or at any other hearing is not
   required by reason of this appraisal unless arrangements are previously
   made within a reasonable time in advance therefor.

   One or more of the signatories of this appraisal report is a member or
   candidate of the Appraisal Institute.  The Bylaws and Regulations of
   the Institute require each member and candidate to control the use and
   distribution of each appraisal report signed by them.

   Except as specifically presented in the letter of transmittal,
   possession of this report or any copy thereof does not carry with it
   the right of publication.  No portion of this report (especially any
   conclusion to use, the identity of the appraiser or the firm with which
   he/she is connected, or any reference to the Appraisal Institute or
   the designations awarded by this shall be disseminated to the public
   through prospectus, advertising, public relations, news, or any other
   means of communication without the written consent and approval of
   Nicholson-Douglas Realty Consultants, Inc.

   <PAGE>
                                  EXHIBIT B

                           Appraisal Certification

   <PAGE>
                           Appraisal Certification


   I certify that, to the best of my knowledge and belief:

         *     the statements of fact contained in this report are
               true and accurate.

         *     the reported analyses, opinions, and conclusions are
               limited only by the reported assumptions and limiting
               conditions, and are my personal, unbiased
               professional analyses, opinions, and conclusions.

         *     I have no present or prospective interest in the
               properties that are the subject of this report, and I
               have no personal interest or bias with respect to the
               parties involved.

         *     my compensation is not contingent upon the reporting
               of a predetermined value or direction in value that
               favors the cause of the client, the amount of the value
               estimate, the attainment of a stipulated result,
               or the occurrence of a subsequent event.

         *     my analyses, opinions, and conclusions were developed,
               and this report has been prepared, in conformity
               with the requirements of the Code of Professional
               Ethics and the Standards of Professional Appraisal
               Practice of the Appraisal Institute and in
               conformance with the Uniform Standards of
               Professional Appraisal Practice.

         *     I certify that the use of this report is subject to
               the requirements of the Appraisal Institute relating
               to review by its duly authorized individuals.

         *     I have not made a personal inspection of the
               properties that are the subject of this report.

         *     unless noted in this report, no one else has provided
               significant professional assistance to the person
               signing this report.

         *     I certify that as of the date of this report, I have
               competed the requirements under the continuing
               education program of the Appraisal Institute.

         *     this appraisal assignment was not based on a
               requested minimum valuation, a specific valuation,
               or the approval of a loan.


               Lawrence R. Nicholson, MAI

   <PAGE>
                           Appraisal Certification

   I certify that, to the best of my knowledge and belief:

         *     the statements of fact contained in this report are
               true and accurate.

         *     the reported analyses, opinions, and conclusions are
               limited only by the reported assumptions and limiting
               conditions, and are my personal, unbiased
               professional analyses, opinions, and conclusions.

         *     I have no present or prospective interest in the
               properties that are the subject of this report, and I
               have no personal interest or bias with respect to the
               parties involved.

         *     my compensation is not contingent upon the reporting
               of a predetermined value or direction in value that
               favors the cause of the client, the amount of the
               value estimate, the attainment of a stipulated
               result, or the occurrence of a subsequent event.

         *     my analyses, opinions, and conclusions were
               developed, and this report has been prepared,  in
               conformity with the requirements of the Code of
               Professional Ethics and the Standards of Professional
               Appraisal Practice of the Appraisal Institute and in
               conformance with the Uniform Standards of
               Professional Appraisal Practice.

         *     I certify that the use of this report is subject to
               the requirements of the Appraisal Institute relating
               to review by its duly authorized individuals.

         *     I have not made a personal inspection of the
               properties that are the subject of this report.

         *     unless noted in this report, no one else has provided
               significant professional assistance to the person
               signing this report.

         *     this appraisal assignment was not based on a
               requested minimum valuation, a specific valuation, or
               the approval of a loan.


               Duncan O. Douglas

   <PAGE>
                                  EXHIBIT C

                           APPRAISER QUALIFICATIONS

   <PAGE>
                          Lawrence R. Nicholson, MAI
                  Nicholson-Douglas Realty Consultants, Inc.
                                  Principal


   Experience                 Principal of Nicholson-Douglas Realty
                              Consultants, Inc., a Milwaukee-based real
                              estate appraisal and consulting firm
                              dedicated to providing reliable and well
                              documented valuations, feasibility and
                              market studies, and other real estate
                              consulting services in a personal and timely
                              manner.

                              Prior to forming Nicholson-Douglas Realty
                              Consultants, Mr. Nicholson was National
                              Managing Director of the Real Estate
                              Advisory Group (REAG) of American Appraisal
                              Associates.  As an operating unit of the
                              world's largest independent valuation
                              consulting firm, REAG specialized in
                              providing appraisal, consulting, and market
                              research services nationwide.

                              Mr. Nicholson has extensive experience with
                              a variety of property types including office
                              buildings, regional malls, shopping centers,
                              apartment complexes, hotels, self storage
                              facilities, business/industrial parks,
                              developmental land, restaurants, and light
                              and heavy industrial facilities.  He has
                              developed a national reputation for
                              innovative market research and valuation
                              techniques.

                              Local, regional and national clientele
                              includes financial institutions, law firms,
                              insurance companies, pension funds and
                              pension fund managers, corporations, and
                              governmental agencies, among others.

   Academic                   University of Wisconsin - Madison
   Background                   Master of Science - Real Estate Appraisal
                                and Investment Analysis

                              Bachelor of Business Administration -
                                Finance & Real Estate

                              Northwestern University
                                Management coursework

                              Appraisal Institute
                                Numerous real estate appraisal courses

   Court
   Experience                 Mr. Nicholson has provided expert testimony
                              concerning the market value of real estate
                              and partnership interests.  He has given
                              depositions, provided expert testimony and
                              litigation support on the value of hotels,
                              office buildings, regional malls, shopping
                              centers, developmental land and industrial
                              facilities.

   <PAGE>
   Lawrence R. Nicholson, MAI
   Professional Qualifications, continued

   Professional
   Affiliations               Appraisal Institute
                                MAI Designation (#8077)
                                Board of Directors, Badger Chapter
                                Chairperson - Public Relations Committee
                                Ethics Administration Division - Assistant
                                Regional Member
                                Nonresidential Appraisal Reports Grader
                                (Former)

                              The Appraisal Foundation
                                Appraisal Standards Board - Technical
                                Issues Task Force

                              State Certifications
                                Wisconsin Certified General Appraiser
                                (#116)
                                Illinois Certified General Appraiser
                                (#153-000752)
                                Minnesota Certified Federal General
                                Appraiser (#4000643)

                              National Council of Real Estate Investment
                                Fiduciaries (NCREIF)
                                Valuation Committee

                              University of Wisconsin Real Estate Alumni
                                Association

   Publications, Books
   and Speeches               Mr. Nicholson has authored articles and has
                              been quoted as an expert in numerous real
                              estate industry publications including The
                              Appraisal Journal, Pension World, National
                              Real Estate Investor, The Real Estate
                              Finance Journal, Urban Land, Pensions &
                              Investments, Commercial Investment Real
                              Estate Journal, Commercial Property News,
                              Real Estate Forum, Midwest Real Estate
                              News, Crain's Chicago Business, and The
                              Institutional Real Estate Letter.  Mr.
                              Nicholson has also co-authored a chapter
                              regarding real estate valuation issues is
                              the book The Annual Review of Investment
                              Banking.  Additionally, Mr. Nicholson has
                              given speeches regarding current real estate
                              valuation issues.

   <PAGE>
                              Duncan O. Douglas
                  Nicholson-Douglas Realty Consultants, Inc.
                                  Principal


   Experience                 Principal of Nicholson-Douglas Realty
                              Consultants, Inc., a Milwaukee-based real
                              estate appraisal and consulting firm
                              dedicated to providing reliable and well
                              documented valuations, feasibility and
                              market studies, and other real estate
                              consulting services in a personal and timely
                              manner.

                              Mr. Douglas has extensive experience with a
                              variety of property types including office
                              buildings, regional malls, shopping centers,
                              apartment complexes, hotels, self storage
                              facilities, business/industrial parks,
                              developmental land, restaurants, and
                              industrial facilities.  He is responsible
                              for a variety of client services including 
                              client-specific research projects, real
                              estate valuation and consulting, expert
                              testimony, feasibility and marketability
                              studies.

                              Prior to the establishment of Nicholson-
                              Douglas Realty Consultants, Inc., Mr.
                              Douglas was the Director of Research for the
                              Real Estate Advisory Group, a Senior
                              Appraiser for American Appraisal Associates,
                              Inc., a Senior Commercial Appraiser for
                              Comerica Bank, Detroit, and had spent
                              several years appraising real estate in
                              Southern Ontario.

                              Mr. Douglas has appraised properties for
                              purchase price allocation, income and estate
                              tax settlement, year-end financial
                              reporting, litigation, and financing
                              purposes.  Property interests he has
                              appraised include fee simple, leased fee,
                              leasehold, partial and partnership
                              interests, as well as valuing participating
                              mortgages.

                              He is an expert in the conception,
                              development, and maintenance of databases
                              tailored to the investment real estate
                              field.  He designs and implements report
                              format, report presentation, and computer
                              modeling techniques for appraising
                              investment real estate.  He was instrumental
                              in developing and refining demand side
                              analysis, a technique for forecasting growth
                              in commercial real estate market segments.  

                              Local, regional and national clients include
                              the pension funds, banks, hospitality
                              concerns, legal and accounting firms, as
                              well as government agencies.

   <PAGE>
   Duncan O. Douglas
   Professional Qualifications, continued

   Academic                   Fanshawe College
   Background                   Associate - Real Estate/Urban Affairs

   Professional
   Affiliations               Appraisal Institute- MAI Candidate Number
                                M87-2712
                              Course work Includes:
                                                     1A1 Real Estate Appraisal
                                                     Principals
                                                     1A2 Basic Valuation
                                                     Procedures
                                                     SPP Standards of
                                                     Professional Practice
                                                     Capitalization Theory &
                                                     Techniques Part A
                                                     Capitalization Theory &
                                                     Techniques Part B
                                                     Case Studies in Real
                                                     Estate Valuation
                                                     Report Writing and
                                                     Valuation Analysis
                                                     The Appraisers Legal
                                                     Liabilities
                                                     Appraising Troubled
                                                     Properties
                                                     FIRREA: Overview and
                                                     Practical Applications
                                                     Environmental Risk and
                                                     the Real Estate Appraisal
                                                     Process
                                                     Understanding Limited
                                                     Appraisals and Appraisal
                                                     Reporting Options-General

                              State Certifications
                                Wisconsin Certified General Appraiser
                                (#175)
                                Michigan Certified Appraiser (#1201003105)
                                Georgia Certified General Real Property
                                Appraiser (#005334)

                              National Council of Real Estate Investment
                                Fiduciaries (NCREIF)
                                Research Committee

   <PAGE>
                          GENERAL SERVICE CONDITIONS


   The service(s) provided by Nicholson-Douglas Realty Consultants, Inc.
   have been performed in accordance with professional appraisal
   standards.  Our compensation was not contingent in any way upon
   our conclusions of value.  We have assumed, without independent
   verification, the accuracy of all data provided to us.  We have acted
   as an independent contractor and, although it is not our normal
   practice, we reserved the right to use subcontractors.  All files,
   work papers, or documents developed by us during the course of the
   engagement are our property.  We will retain this data for at least
   seven years.

   Our report is to be used only for the purpose stated herein; any use or
   reliance for any other purpose, by you or third parties, is invalid. 
   You may show our report in its entirety to those third parties who need
   to review the information contained herein.  Except as specifically
   presented in the letter of transmittal, no reference to our name or
   our report, in whole or in part, in any document you prepare and/or
   distribute to third parties may be made without our prior written
   consent.

   You agree to indemnify and hold us harmless against and from any and
   all losses, claims, actions, damages, expenses, or liabilities,
   including reasonable attorneys' fees, to which we may become subject
   in connection with this engagement.  You will not be liable for our
   negligence.  Your obligation for indemnification and reimbursement
   shall extend to any controlling person of Nicholson-Douglas Realty
   Consultants, Inc., or any subcontractor, affiliate, or agent.

   We reserve the right to include your company/firm name in our client
   list, but we will maintain the confidentiality of all conversations,
   documents provided to us, and the contents of our reports, subject to
   legal or administrative process or proceedings.  These conditions can
   only be modified by written documents executed by both parties.




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