BALCOR COLONIAL STORAGE INCOME FUND 86
SC 14D9, 1996-03-07
TRUCKING & COURIER SERVICES (NO AIR)
Previous: TOLL BROTHERS INC, 10-Q, 1996-03-07
Next: LANDMARK FIXED INCOME FUNDS /MA/, N-30B-2, 1996-03-07



                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                                SCHEDULE 14D-9
                               (Amendment No. 2)
   Solicitation/Recommendation Statement Pursuant to Section 14(d)(4) of the
                          Securities Exchange Act of
                                     1934

                    BALCOR/COLONIAL STORAGE INCOME FUND-86
                           (Name of Subject Company)

                    BALCOR/COLONIAL STORAGE INCOME FUND-86
                     (Name of Person(s) Filing Statement)

                         Limited Partnership Interests
                        (Title of Class of Securities)

                                      N/A
                     (CUSIP Number of Class of Securities)

       Thomas E. Meador                 James R. Pruett
           Chairman                        President
      The Balcor Company           Colonial Storage 86, Inc.
 Bannockburn Lake Office Plaza    4381 Green Oaks Blvd. West,
2355 Waukegan Road, Suite A200             Suite 100
  Bannockburn, Illinois 60015        Arlington, Texas 76016
        (708) 267-1600                   (817) 561-0100

     (Name, Address and              (Name, Address and
     Telephone Number of             Telephone Number of
     Person Authorized to            Person Authorized to
     Receive Notice and              Receive Notice and
     Communications on Behalf        Communications on Behalf
     of the Person(s) Filing         of the Person(s) Filing
     Statement)                      Statement)

                                   Copy To:

                           Michael P. Morrison, Esq.
                               Hopkins & Sutter
                    Three First National Plaza, Suite 4100
                            Chicago, Illinois 60602
                                (312) 558-6600
<PAGE>
                       Amendment No. 2 to Schedule 14D-9

     This Amendment No. 2 to Schedule 14D-9 amends the Schedule 14D-9 (the
"Schedule 14D-9") filed by Balcor/Colonial Storage Income Fund-86, an Illinois
limited partnership (the "Partnership"), with the Securities and Exchange
Commission ("SEC") on February 7, 1996, as amended by Amendment No. 1 to
Schedule 14D-9 ("Amendment No. 1") filed with the SEC on February 23, 1996.
All capitalized terms used herein but not otherwise defined shall have the
meanings ascribed to such terms in the Schedule 14D-9 and Amendment No. 1.  

Item 4.   The Solicitation and Recommendation

     Item 4(b)(vi) is hereby amended in its entirety to read as follows:

          "(vi)     On February 12, 1996, the Partnership received a
     non-binding proposal from Storage Trust Realty ("STR") to purchase all of
     the Partnership's properties for a purchase price of $61 million.  In
     addition to evaluating the STR proposal, the General Partners have
     solicited competing offers from other prospective purchasers.  The General
     Partners have received several additional preliminary offers and a
     subsequent preliminary offer from STR.  After a review of these proposals,
     the General Partners have selected STR's subsequent offer for $67.1
     million.  

          Accordingly, the General Partners have entered into a binding
     purchase contract with STR to sell all of the Partnership properties for
     $67.1 million.  The binding purchase contract provides, among other
     things, that (i) the sale will be closed on May 15, 1996, subject to
     extension to not later than July 15, 1996 as necessary to obtain Limited
     Partner approval (see discussion below), (ii) STR will be responsible for
     all closing and transaction costs other than professional fees and
     commissions, (iii) STR will deposit 5% of the purchase price as earnest
     money and (iv) the Partnership will pay a "break up" fee equal to 2% of
     the STR purchase price plus one-half of STR's out of pocket expenses for
     title examination, survey and environmental assessments if (a) the
     purchase contract is terminated under certain circumstances and (b) within
     150 days after the termination of the purchase contract, a sale of the
     Partnership's properties to a party other than STR is consummated or a
     sale of 40% or more of the Units is completed to a party other than STR
     (excluding sales to PSI pursuant to its Offer).  The General Partners
     estimate that, if the sale to STR is consummated and if no adjustments to
     the purchase price are made (see discussion below), such sale (together
     with the distributable cash in the Partnership) would result in a
     liquidating distribution to the Limited Partners of approximately $255 per
     Unit, after deducting professional fees, commissions and dissolution
     expenses.  However, even in the event such sale is consummated, there can
     be no assurance that this level of liquidating distribution will actually
     be paid to the Limited Partners.

          Please note, however, that the sale of the Partnership's assets to
     STR is contingent upon, among other things, the completion of STR's
     satisfactory review of survey, title and environmental matters with
     respect to the Partnership's properties.  Pursuant to the purchase
     contract, the results of such review may cause adjustments to the final
     purchase price or, in certain events, could result in the termination of
     the purchase contract.  Additionally, the partnership agreement of the<PAGE>



     Partnership requires the approval of the holders of a majority of the
     outstanding Units for any such sale.  Therefore, there can be no
     assurances that any such sale will ultimately be completed.

          The General Partners are currently in the process of preparing a
     proxy solicitation to obtain the necessary Limited Partner approval.  If
     Limited Partner approval is obtained, and the assets are sold to STR, the
     Partnership will be dissolved."


     Item 4(b) is hereby amended to include the following considerations:

          "(vii)    In the Schedule 14D-9, the General Partners provided the
     Limited Partners with certain information regarding the Darby preliminary
     estimate of the value of a Unit.  The General Partners believe that the
     Limited Partners may find certain additional information as contained in
     the valuation report provided to the Partnership by Darby useful in
     evaluating the Offer.  Therefore, a copy of such report is attached hereto
     as Exhibit (c)(3).  Limited Partners should keep in mind that the Darby
     value is not intended to be a current liquidation value; rather, it is a 5
     year projection which includes projected distributions of cash flows, and
     therefore, may be affected by changing market conditions, economic
     factors, interest rates and unforeseen events."

Item 7.   Certain Negotiations and Transactions by the Subject Company

     Item 7 is hereby amended in its entirety to read as follows:

     "(a) Except as described in (ii) below, there are no negotiations being
undertaken or underway by the Partnership in response to the Offer which relate
to or would result in:  (1) an extraordinary transaction such as a merger or
reorganization involving the Partnership or any affiliate controlled by the
Partnership; (2) a purchase, sale or transfer of a material amount of assets by
the Partnership or any affiliate controlled by the Partnership; (3) a tender
offer for or other acquisition of securities by or of the Partnership; or (4)
any material change in the present capitalization or distribution policy of the
Partnership. 

          (i)  On January 10, 1996, Everest Properties, Inc. ("Everest")
     commenced an unsolicited tender offer to purchase up to 4.9% of the Units
     at a purchase price of $160.  The Everest tender offer expired on February
     12, 1996.  The Everest offer was on a first-come, first-serve basis, and
     all acceptances thereof were irrevocable.

          (ii) On February 12, 1996, the Partnership received a non-binding
     proposal from Storage Trust Realty ("STR") to purchase all of the
     Partnership's properties for a purchase price of $61 million.  In addition
     to evaluating the STR proposal, the General Partners have solicited
     competing offers from other prospective purchasers.  The General Partners
     have received several additional preliminary offers and a subsequent
     preliminary offer from STR.  After a review of these proposals, the
     General Partners have selected STR's subsequent offer for $67.1 million.  

          Accordingly, the General Partners have entered into a binding
     purchase contract with STR to sell all of the Partnership properties for
     $67.1 million.  The binding purchase contract provides, among other
     things, that (i) the sale will be closed on May 15, 1996, subject to
<PAGE>
     extension to not later than July 15, 1996 as necessary to obtain Limited
     Partners approval (see discussion below), (ii) STR will be responsible for
     all closing and transaction costs other than professional fees and
     commissions, (iii) STR will deposit 5% of the purchase price as earnest
     money and (iv) the Partnership will pay a "break up" fee equal to 2% of
     the STR purchase price plus one-half of STR's out of pocket expenses for
     title examination, survey and environmental assessments if (a) the
     purchase contract is terminated under certain circumstances and (b) within
     150 days after the termination of the purchase contract, a sale of the
     Partnership's properties to a party other than STR is consummated or a
     sale of 40% or more of the Units is completed to a party other than STR
     (excluding sales to PSI pursuant to its Offer).  The General Partners
     estimate that, if the sale to STR is consummated and if no adjustments to
     the purchase price are made (see discussion below), such sale (together
     with the distributable cash in the Partnership) would result in a
     liquidating distribution to the Limited Partners of approximately $255 per
     Unit, after deducting professional fees, commissions and dissolution
     expenses.  However, even in the event such sale is consummated, there can
     be no assurance that this level of liquidating distribution will actually
     be paid to the Limited Partners.

          Please note, however, that the sale of the Partnership's assets to
     STR is contingent upon, among other things, the completion of STR's
     satisfactory review of survey, title and environmental matters with
     respect to the Partnership's properties.  Pursuant to the purchase
     contract, the results of such review may cause adjustments to the final
     purchase price or, in certain events, could result in the termination of
     the purchase contract.  Additionally, the partnership agreement of the
     Partnership requires the approval of the holders of a majority of the
     outstanding Units for any such sale.  Therefore, there can be no
     assurances that any such sale will ultimately be completed.

          The General Partners are currently in the process of preparing a
     proxy solicitation to obtain the necessary Limited Partner approval.  If
     Limited Partner approval is obtained, and the assets are sold to STR, the
     Partnership will be dissolved."

     (b)  Except for the non-binding proposal from STR and the binding purchase
contract, each as described in 7(a)(ii) above, there are no transactions,
General Partner resolutions, agreements in principle or signed contracts in
response to the Offer that relate to or would result in one or more of the
events referred to in Item 7(a)."

Item 9.   Material to be Filed as Exhibits

     Item 9 is hereby amended to include the following exhibits:

          "(a)(4)  Letter to Investors, dated March 7, 1996."

          "(c)(2)  Purchase Contract executed by STR and the Partnership."

          "(c)(3)  Darby Valuation Report."
<PAGE>
          Signature.  After reasonable inquiry and to the best of my knowledge
and belief, I certify that the information set forth in this statement is true,
complete and correct.


Dated:  March 7, 1996              BALCOR/COLONIAL STORAGE INCOME FUND-86

                              By:  Balcor Storage Partners-86, a general
                                   partner

                              By:  The Balcor Company, a partner


                              By:  /s/Thomas E. Meador
                                   --------------------------
                                   Thomas E. Meador, Chairman


                              By:  Colonial Storage 86, Inc., a general 
                                   partner


                              By:  /s/James R. Pruett
                                   --------------------------
                                   James R. Pruett, President
<PAGE>

                   BALCOR/COLONIAL STORAGE INCOME FUND - 86
                                 P.O. Box 7190
                        Deerfield, Illinois 60015-7190
                                 March 7, 1996

Dear Investor:

     As you know, on January 25, 1996 Public Storage, Inc. ("PSI") announced an
unsolicited offer to purchase up to 64,226 (25%) of the outstanding limited
partnership interests ("Units") in Balcor/Colonial Storage Income Fund - 86
(the "Partnership") for a price of $200 per Unit.  In our letters to you dated
February 7, 1996 and February 23, 1996, we informed you that we were expressing
no opinion and remaining neutral with respect to PSI's offer.  We want to
provide you with an update on the status of negotiations regarding the sale of
the Partnership's properties as discussed in our February 23 letter.

     In that letter, we informed you that the Partnership had received a
non-binding proposal from Storage Trust Realty ("STR") to purchase all of the
Partnership's properties for a purchase price of $61 million, and that the
General Partners were evaluating such proposal and soliciting competing offers
from other prospective purchasers.  The General Partners have received several
additional preliminary offers and a subsequent preliminary offer from STR.
After a review of these proposals, the General Partners have selected STR's
subsequent offer for $67.1 million.  

     Accordingly, the General Partners have entered into a binding purchase
contract with STR to sell all of the Partnership properties for $67.1 million.
The binding purchase contract provides, among other things, that (i) the sale
will be closed on May 15, 1996, subject to extension to not later than July 15,
1996 as necessary to obtain investor approval (see discussion below), (ii) STR
will be responsible for all closing and transaction costs other than
professional fees and commissions, (iii) STR will deposit 5% of the purchase
price as earnest money and (iv) the Partnership will pay a "break up" fee equal
to 2% of the STR purchase price plus one-half of STR's out of pocket expenses
for title examination, survey and environmental assessments if (a) the purchase
contract is terminated under certain circumstances and (b) within 150 days
after the termination of the purchase contract, a sale of the Partnership's
properties to a party other than STR is consummated or a sale of 40% or more of
the Units is completed to a party other than STR (excluding sales to PSI
pursuant to its offer).  The General Partners estimate that, if the sale to STR
is consummated and if no adjustments to the purchase price are made (see
discussion below), such sale (together with the distributable cash in the
Partnership) would result in a liquidating distribution to the limited partners
of approximately $255 per Unit, after deducting professional fees, commissions
and dissolution expenses.  However, even in the event such sale is consummated,
there can be no assurance that this level of liquidating distribution will
actually be paid to the limited partners.

     Please note, however, that the sale of the Partnership's assets to STR is
contingent upon, among other things, the completion of STR's satisfactory
review of survey, title and environmental matters with respect to the
Partnership's properties.  Pursuant to the purchase contract, the results of
such review may cause adjustments to the final purchase price or, in certain
events, could result in the termination of the purchase contract.  
Additionally, the partnership agreement of the Partnership requires the
approval of the holders of a majority of the outstanding Units for any such
sale.  Therefore, there can be no assurances that any such sale will ultimately
be completed.
<PAGE>
     The General Partners are currently in the process of preparing a proxy
solicitation to obtain the necessary investor approval.  If limited partner
approval is obtained, and the assets are sold to STR, the Partnership will be
dissolved.

     Finally, as you may recall, in our letter dated February 7, 1996, we
provided you with certain information regarding the Valuation Counselors Group
and Darby & Associates, Joint Venture ("Darby") preliminary estimate of the
value of a Unit.  In addition to the information regarding the assumptions used
by Darby in the February 7 letter, the General Partners believe that you may
find the information contained in the attached excerpts from the Darby report
useful.  As you can see, the attached excerpts summarize the valuation
methodology and numbers that were used by Darby in arriving at the conclusion
that the value of a Unit is $280.  In evaluating such information, please keep
in mind that the Darby value is not intended to be a current liquidation value;
rather, it is a 5 year projection which includes projected distributions of
cash flows, and therefore, may be affected by changing market conditions,
economic factors, interest rates and unforeseen events.  If you would like a
full copy of the Darby report, please contact your General Partners and one
will be provided to you at no charge.

     Under the terms of PSI's offer, PSI cannot purchase any tendered Units
prior to March 12, 1996.  If you wish to withdraw any Units tendered to PSI at
any time prior to 5:00 p.m., E.S.T., on March 12, 1996, you may do so by
complying with the withdrawal procedures set forth in the PSI offer, an excerpt
of which was attached to our February 23, 1996 letter and, for your
convenience, is also attached to this letter.

     Your General Partners will continue to act in the manner that they believe
to be in the best interests of the Partnership and the limited partners.

Very truly yours,                            Very truly yours,

/s/James R. Pruett                           /s/Thomas E. Meador

James R. Pruett, President                   Thomas E. Meador, Chairman
Colonial Storage 86, Inc.                    Balcor Storage Partners - 86
<PAGE>
  Excerpts From "Offer to Purchase for Cash Up to 64,226 Limited Partnership 
Interests of Balcor/Colonial Storage Income Fund - 86, at $200 Per Interest by
                            Public Storage, Inc."

Withdrawal Rights

     Except as otherwise provided in the Offer, all tenders of Interests
pursuant to the Offer are irrevocable, provided that Interests tendered
pursuant to the Offer may be withdrawn at any time prior to the Expiration
Date.  Tenders of Interests not accepted for payment by the Company pursuant to
the Offer may also be withdrawn at any time after March 24, 1996.

     For withdrawal to be effective, a written or facsimile transmission notice
of withdrawal must be timely received by the Depositary at one of the addresses
set forth on the back cover of this Offer to Purchase.  Any such notice of
withdrawal must specify the name of the person who tendered the Interests to be
withdrawn, the number of Interests to be withdrawn, and must be signed by the
person(s) who signed the Letter of Transmittal in the same manner as the Letter
of Transmittal was signed.  The signature(s) on the notice of withdrawal must
be guaranteed by an eligible guarantor institution (a bank, stockbroker,
savings and loan association or credit union with membership in an approved
signature guarantee medallion program).

     If acceptance for payment of, or payment for, Interests is delayed for any
reason or if the Company is unable to accept for payment, or pay for, Interests
for any reason, without prejudice to the Company's rights under the Offer,
tendered Interests may be retained by the Depositary on behalf of the Company
and may not be withdrawn except to the extent that tendering Interest Holders
are entitled to withdrawal rights as set forth herein, subject to Rule 14e-1(c)
under the Exchange Act, which provides that no person who makes a tender offer
shall fail to pay the consideration offered or return the securities deposited
by or on behalf of security holders promptly after the termination or
withdrawal of the tender offer.

     All questions as to the form and validity (including timeliness of
receipt) of notices of withdrawal will be determined by the Company, in its
sole discretion, which determination shall be final and binding.  Neither the
Company, the Depositary, nor any other person will be under any duty to give
notification of any defects or irregularities in any notice of withdrawal or
will incur any liability for failure to give any such notification.

     Any Interests properly withdrawn will be deemed not to be validly tendered
for purposes of the Offer.  Withdrawn Interests may be re-tendered, however, by
following any of the procedures described in the Offer at any time prior to the
Expiration Date.
<PAGE>
Back Cover of Offer to Purchase

     The Letter of Transmittal and any other required documents should be sent
or delivered by each Interest Holder to the Depositary at one of the addresses
set forth below:

                       The Depositary for the Offer is:

                       The First National Bank of Boston
             By Mail               By Hand        By Overnight Courier
        The First National    BancBoston Trust     The First National
             Bank of         Company of New York         Bank of
              Boston             55 Broadway             Boston
       Shareholder Services       3rd Floor        Corporate Agency &
          P.O. Box 1872      New York, NY 10006      Reorganization
       Mail Stop 45-01-19                           150 Royall Street
         Boston, MA 02105                          Mail Stop 45-01-19
                                                    Canton, MA 02021


     Any questions about the Offer to Purchase may be directed to be Soliciting
Agent at its telephone number set forth below:

                    The Soliciting Agent for the Offer is:
                               The Weil Company
                                (800) 478-2605

     Any requests for assistance or additional copies of the Offer to Purchase
and the Letter of Transmittal may be directed to the Company at its address and
telephone number set forth below:

                             Public Storage, Inc.
                     600 North Brand Boulevard, Suite 300
                        Glendale, California 91203-1241
                                (800) 421-2856
                                (818) 244-8080
<PAGE>
                           VALUATION OF THE EQUITY CASH FLOWS

As of December 31, 1995, the General Partner adopted a current strategy to
terminate the Partnership at year-end 2000.  Prior to December 31, 1995, the
valuation of a Limited Partnership Interest was based on a ten-year moving
period.  This change results in a minor reduction in the value of a Limited
Partnership Interest.

The fair market value of the Equity Cash Flows is equal to the sum of the
present values of the Operating Cash Flows and the Sales Proceeds.  The General
Partner has prepared individual cash flows for each property based on a
termination of the Partnership year-end 2000.  The projected Operating Cash
Flows from the properties are increased 4% annually (a reduction from 5% used
in 1988) and have been discounted at an annual rate of 10.00% to a net present
value.  The Agreement calls for the General Partner to receive 10% of the
Operating Cash Flows and the remaining 90% is Limited Partnership Interests.
The General Partners share, however, is subordinated to the Limited Partners
preferred cumulative rates.

Sales Proceeds are calculated on the basis of a 10.00% capitalization rate for
the year-end 2000, adjusting for a 3% sales commission and a 4% escalation
rate..  The net proceeds from the sale have been discounted at an annual rate
of 10.00% to a net present value. 

For the purpose of this valuation we have included:

A summary of the Equity Cash Flows as of December 31, 1995, is as follows:

                  Taxable &       General
                 Tax Exempt       Partner       Total 
                 ----------       -------      -------
Operating Cash 
  Flows         $25,162,482    $        0  $25,162,482

Sales Proceeds   45,238,114             0   45,238,114
                 ----------     ---------   ----------
Total           $70,400,596    $        0  $70,400,596
<PAGE>
                              CONCLUSION OF VALUE

Based on the various analyses of the components of the Partnership's Interests
presented in this report, our conclusions of value are summarized in the
following Schedule C.

                                  SCHEDULE C

                      SUMMARY OF FAIR MARKET CALCULATION
                               DECEMBER 31, 1995

                          Taxable &    General
                         Tax-Exempt    Partner         Total
                         ----------    -------         -----
Cash:
  Working Capital/      $2,754,227           0    2,754,227 
  Undistributed NCR (1)          0           0            0 
  Fund Admin Expenses   (1,768,535)          0   (1,768,535)
                        -----------  ---------   -----------
                          $985,692  $        0     $985,692 
                        -----------  ---------   -----------
Present Value of Equity
 Cash Flows:
  Operating Cash
   Flows (1)             25,162,482          0    25,162,482
  Sales Proceeds         45,238,114               45,238,114
                         ----------  ---------    ----------
                        $70,400,596 $        0   $70,400,596
                         ----------  ---------    ----------
Offering Expenses           640,250                  640,250

Total Value of Assets   $72,026,538
                         ----------
Number of Interest          256,904
                            -------
Value Per Interest          $280.36
                            -------
               Rounded      $280.00
                            -------
Adjusted Original Capital   $250.00
                            -------


(1)  Current fund distributions are falling short of the L/P's cumulative
preferred return rate, and are projected to continue to fall short such that
cumulative return deficiencies will prohibit the GP from receiving its 10%
share of NCR.
<PAGE>

                               AGREEMENT OF SALE

     THIS AGREEMENT OF SALE (this "Agreement"), is entered into as of the
5th day of March, 1996, by and between STORAGE TRUST PROPERTIES, L.P., a
Delaware limited partnership ("Purchaser"), and BALCOR/COLONIAL STORAGE INCOME
FUND - 86, an Illinois limited partnership ("Seller").

                             W I T N E S S E T H:

1.   PURCHASE AND SALE.

     1.1.  Purchaser agrees to purchase and Seller agrees to sell at the price
of Sixty Seven Million One Hundred and and No/100 Dollars ($67,100,000.00) (the
"Purchase Price"), those certain twenty-five (25) mini-warehouse facilities
commonly described in Exhibit A attached hereto and legally described in
Exhibit B attached hereto (collectively, the "Real Properties" and individually
a "Real Property") and the "Personal Property" (hereinafter defined), together
with the personal property located on the Real Properties.  Each Real Property
shall include all of Seller's right, title and interest in and to all of the
following:

     a.   all easements, covenants and other rights appurtenant, and all right,
     title and interest of Seller, if any, in and to any land lying in the bed
     of any street, road, avenue or alley, open or closed, in front of or
     adjoining the Real Property; 

     b.   to the extent they may be transferred under applicable law, all
     licenses, permits and authorizations presently issued in connection with
     the Real Property;

     c.   all leases and security deposits, if any, in respect of any Real
     Property in which Seller holds an interest as a landlord for the use and
     occupancy of all or any part of the Real Property ("Leases"); 

     d.   all "Service Contracts" (as hereinafter defined); and

     e.   all engineering reports, surveys and architectural plans, if any.

     1.2.  Included in the Purchase Price are all signs, signage, gates,
fences, alarms, other security devices, machinery, equipment, desks, chairs,
office furniture, furnishings, computers, books, records (other than computer
software), computer data bases, appliances, utility deposits, tools, lawn
mowers, personal property warranties and other personalty (excluding any
automobiles and trucks) located on each Real Property and used or useable in
the operation and maintenance of the Property which is now owned or which is
hereafter acquired by the Seller between the date of the execution of this
Agreement and the Closing Date (the "Personal Property").  Seller shall deliver
to Purchaser within thirty (30) days after the date hereof a schedule of the
Personal Property on a per Property basis and Seller shall have the right to
exclude from the Personal Property any such Personal Property that becomes
obsolete in the ordinary course of business.  Each Real Property and the
Personal Property located at such Real Property shall be referred to
individually as a "Property" and all of such real property and personal
property shall be collectively referred to as the "Properties".
<PAGE>
2.   PURCHASE PRICE.  The Purchase Price shall be paid by Purchaser as follows:

     2.1.  Upon the execution of this Agreement, the sum of Three Million Three
Hundred Fifty Thousand and No/100 Dollars ($3,350,000.00) (the "Earnest Money")
to be held in escrow by and in accordance with the provisions of the Escrow
Agreement ("Escrow Agreement") attached hereto as Exhibit E; and

     2.2.  On the "Closing Date" (hereinafter defined), the balance of the
Purchase Price, adjusted in accordance with the prorations, by federally wired
"immediately available" funds, on or before 11:00 a.m Chicago time.

     2.3.  Within ten (10) days after the date hereof, Purchaser and Seller
shall agree upon an allocation of the Purchase Price among each Property (the
"Schedule Price") and an allocation of the Schedule Price for each Property
among the following categories:  (i) land, (ii) improvements, (iii) Personal
Property, (iv) intangibles and (v) Leases and plans and specifications (the
"Property Breakdown Schedule").  The parties agree that the Schedule Price for
each Property will not be below Seller's federal tax basis for each Property
nor will the amount to be allocated to land and improvements be below Seller's
federal tax basis assigned to land and improvements for each Property.  The
parties agree not to take an income tax reporting position inconsistent with
the Schedule Price and Property Breakdown Schedule and such covenant shall
survive the Closing and recording of the Deeds.  The parties to this Agreement
further acknowledge that the Schedule Price of each Property shall be used for
determining any transfer, filing, deed, stamp, documentary and other such fees
and taxes.

3.   TITLE COMMITMENT AND SURVEY.

     3.1.  Seller has ordered a title commitment for an owner's standard title
insurance policy issued by Near North National Title Corporation , as agent for
First American Title Insurance Company (hereinafter referred to as "Title
Insurer") for each Real Property (the "Title Commitments").  Seller shall
deliver the Title Commitments and copies of all documents of record creating
exceptions to coverage to Purchaser within twenty-one (21) days after the date
hereof.  For purposes of this Agreement, "Permitted Exceptions" as to each of
the Real Properties shall mean:  (a) general real estate taxes, association
assessments, special district taxes and related charges not yet due and payable
(which shall be prorated as hereinafter specified); (b) matters caused by the
actions of Purchaser; (c) the Leases; and (d) those matters affecting title to
the Real Properties which are not established as "Unpermitted Exceptions" (as
hereinafter defined) by Purchaser pursuant to Paragraph 5.2 herein.  The Title
Commitments shall be conclusive evidence of good title as therein shown as to
all matters to be insured by the title policy for the respective Real Property,
subject only to the exceptions therein stated.  On the Closing Date, Title
Insurer shall deliver to Purchaser a standard title policy for the Real
Properties in amounts equal to the Schedule Price of each Real Property in
conformance with the Title Commitments, subject to Permitted Exceptions and
Unpermitted Exceptions waived by Purchaser (the "Title Policy").  If available
in the applicable jurisdiction, Purchaser shall receive from the Title Insurer
the following endorsements to each Title Policy:  (i) extended coverage; (ii)
ALTA restrictions endorsement No. 1; (iii) ALTA zoning endorsement No. 3, which
shall include a certification of the number of legal parking spaces and the
fact that the Property may be used in its present zoning as a self-storage
(mini-warehouse); (iv) an access endorsement; and (v) a contiguity endorsement
(if applicable).  Notwithstanding the foregoing sentence, to the extent any of
the foregoing endorsements are available in the applicable jurisdiction and
<PAGE>
Title Insurer is not able to issue such an endorsement as a result of the
condition of title or zoning, the failure of the Title Insurer to issue such an
endorsement shall not be the default of Seller or a failure of a condition to
Closing, but should instead be treated in accordance with the terms of
Paragraph 5 herein.  Purchaser shall pay for costs of the Title Commitments and
Title Policies and for the cost of any endorsements to, or extended coverage
on, the Title Policies.

     3.2.  Purchaser has received a survey of each of the Real Properties, such
surveys being described in Exhibit H attached hereto (the "Existing Surveys").
Seller has ordered an updated survey of the Existing Surveys (the "Updated
Surveys") and Seller has requested the survey standards set forth on Exhibit C
and the surveyor's certificate also attached to Exhibit C.  The failure of
Seller to deliver an Updated Survey in accordance with the standards set forth
in Exhibit C and containing the surveyor's certificate set forth in Exhibit C
shall not be a default of Seller or a failure of a condition to Closing.  To
the extent an Updated Survey raises an Unpermitted Exception, then the
Unpermitted Exception shall be dealt with in accordance with the terms of
Paragraph 5 herein.  Purchaser shall pay for the costs of preparing the Updated
Surveys and Seller shall deliver the Updated Surveys to Purchaser within
28 days after the date hereof. 

     3.3. The obligation of Purchaser to pay various costs set forth in
Paragraphs 3.1 and 3.2 shall survive the termination of this Agreement.

4.   PAYMENT OF CLOSING COSTS.

     In addition to the costs set forth in Paragraphs 3.1 and 3.2, Purchaser
shall pay for the costs of the documentary or transfer stamps to be paid with
reference to the "Deeds" (hereinafter defined) and all other stamps,
intangible, transfer, documentary, recording, sales tax, personal property tax
and surtax imposed by law with reference to any other sale documents delivered
in connection with the sale of the Properties to Purchaser or otherwise imposed
in connection with the sale of the Properties to Purchaser and all other
charges of the Title Insurer in connection with this transaction.

5.   CONDITION OF TITLE.

     5.1.  Seller agrees to convey to Purchaser fee simple title to each Real
Property and, subject to the terms of Paragraphs 5.3, 5.4 and 5.5, without
defect and free and clear of all liens, encumbrances, easements, tenancies,
covenants, restrictions, reservations, conditions and other exceptions to title
by a special warranty deed (individually a "Deed" and collectively the "Deeds")
in recordable form (and in the form set forth in Exhibit J attached hereto
except for those modifications necessary for compliance with state
requirements), subject to the respective Permitted Exceptions waived or
accepted by Purchaser in accordance with the terms hereof.  

     5.2.  Purchaser shall have until 5:00 p.m. Chicago time of the tenth
(10th) day after Purchaser's receipt of the last to be received of the Title
Commitments, Updated Surveys and documents of record, to examine the Title
Commitments, Updated Surveys and the documents of record (the "Title Review
Period").  Purchaser shall notify Seller ("Unpermitted Exception Notice") in
writing no later than 5:00 p.m. Chicago time on the last day of the Title
Review Period whether any "Unpermitted Exceptions" (as hereinafter defined) are
disclosed in the Title Commitments or Updated Surveys as determined by
Purchaser in its commercially reasonable discretion.  Failure to raise any
<PAGE>
Unpermitted Exceptions on or before 5:00 p.m. Chicago time on the last day of
the Title Review Period shall be deemed a waiver of any such matter by
Purchaser.  Purchaser shall use commercially reasonably efforts to raise
Unpermitted Exceptions on a Real Property by Real Property basis within ten
(10) days after receipt of the last to be received of the Title Commitment,
Updated Survey and recorded documents as to each Real Property, but Purchaser
shall not waive its rights to raise Unpermitted Exceptions prior to the
expiration of the Title Review Period.  As used herein, the term "Unpermitted
Exception" shall mean with respect to any Real Property (provided the same is
not caused by the actions of Purchaser):

     (a)  Any building encroachment or sign encroachment (i) on real estate not
     owned by Seller, (ii) on a setback line, or (iii) in violation of a
     binding easement burdening the Real Property;

     (b)  Any defect in the Seller's chain of title which prevents Seller from
     being able to convey title to any Real Property in fee simple at Closing
     under the laws of the state in which the Real Property is located;

     (c)  Any easement which burdens a Real Property such that access or use is
     materially compromised;

     (d)  Any lack of access or easements necessary to operate a Real Property
     as a self-storage facility in the manner in which said Real Property has
     been operated by Seller prior to Closing; and

     (e)  Any liens for the payment of money other than those matters set forth
     in Paragraph 3.1(a) herein; provided, however, mortgages and
     deeds-of-trust shall not be the subject of Paragraph 5.3 and 5.4 but shall
     be addressed in Paragraph 5.5 herein; 

     (f)  Lack of contiguity of any parcels constituting a Real Property; and

     (g)  (i) the failure to be in conformance with the then applicable local
     zoning codes, (ii) the failure to be a non-conforming use or have the
     status equivalent to a "non-conforming use" and (iii) the existence of an
     order by the applicable local jurisdiction which would cause a material
     interference with its existing use (other than disclosed in Paragraph 18
     herein).

     5.3. If Purchaser establishes any Unpermitted Exception in accordance with
the terms set forth in Paragraph 5.2 herein, Seller shall have ten (10) days
from receipt of the Unpermitted Exception Notice to cure said Unpermitted
Exception at Seller's sole cost and expense.  If Seller is unable to cure all
Unpermitted Exceptions (the parties agreeing that Seller shall not be required
to cure any Unpermitted Exceptions with the payment of money) on or before the
expiration of said ten (10) days, then within the next ten (10)-day period
Seller shall determine the "Title Costs" (hereinafter defined) with respect to
the Unpermitted Exceptions which Seller has been unable to cure.  If the Title
Insurer is unwilling to insure over the Unpermitted Exceptions and the
Unpermitted Exceptions cannot be cured with the payment of money, Seller shall
notify Purchaser of same and Purchaser shall, by written election given to
Seller within five (5) days after Purchaser's receipt of such notice from
Seller, either accept title subject to said Unpermitted Exceptions which cannot
be cured with the payment of money without a reduction in the Purchase Price or
terminate this Agreement.  If Purchaser fails to make an election within said
five (5) day period, then Purchaser shall be deemed to have elected to accept
<PAGE>
title subject to said Unpermitted Exceptions which cannot be cured with the
payment of money without a reduction in the Purchase Price.  If Purchaser
elects to terminate, the Earnest Money together with all interest earned
thereon shall be immediately returned to Purchaser and thereupon neither party
shall have any rights against the other or any further liability to the other,
except for Purchaser's obligations pursuant to Paragraph 7.1 hereof and as
otherwise specifically set forth in this Agreement.  If the Title Insurer is
willing to insure over the Unpermitted Exceptions or if the Unpermitted
Exceptions can be cured with the payment of money, then the amount required to
cure or remove the Unpermitted Exceptions or to cause the Title Insurer to
insure over the Unpermitted Exceptions shall be referred to as the "Title
Costs".

     5.4. In the event the Title Costs aggregate a sum that is less than or
equal to $100,000.00, then, at Closing, the parties shall allocate
responsibility for the aggregate Title Costs as follows:  (i) Purchaser shall
bear the responsibility for the initial $25,000.00 of Title Costs; (ii) then
Seller shall bear the responsibility for any Title Costs in excess of
$25,000.00 but which do not exceed $50,000.00; (iii) then Purchaser shall bear
the responsibility for any Title Costs in excess of $50,000.00 but which do not
exceed $75,000.00; and (iv) then Seller shall bear the responsibility for any
Title Costs in excess of $75,000.00 but which do not exceed $100,000.00.  If
the Title Costs aggregate a sum that is less than or equal to $100,000.00,
then, at Closing, Purchaser shall receive a credit to the Purchase Price equal
to that portion of the Title Costs for which Seller bears responsibility
pursuant to the preceding sentence and Purchaser shall take title to the
Property subject to those Unpermitted Exceptions for which Purchaser receives a
credit or bears responsibility for under this Paragraph 5.4 and those
Unpermitted Exceptions insured over.  For example, assuming for illustrative
purposes only, if the Title Costs equal $30,000.00, then Purchaser would only
receive a $5,000.00 credit at Closing (i.e., $30,000.00 less $25,000.00 =
$5,000.00).  If instead, the Title Costs equal $60,000.00, then Purchaser would
only receive a $25,000.00 credit at Closing.  If instead, the Title Costs equal
$80,000.00, then Purchaser would only receive a $30,000.00 credit at Closing.
If the aggregate Title Costs are greater than $100,000.00, then Seller shall
have the right to elect, by written notice given to Purchaser within five (5)
days after the determination of the aggregate Title Costs, to either (i)
terminate this Agreement (a "Title Termination Notice") in which case this
Agreement shall be terminated and the Earnest Money shall be immediately
returned to Purchaser together with all interest earned thereon and thereupon
neither party shall have any rights against the other or any further liability
to the other, except for Purchaser's obligations pursuant to Paragraph 7.1
hereof and as otherwise specifically set forth in this Agreement, or (ii) give
Purchaser a credit, at Closing, against the Purchase Price equal to the Title
Costs less $50,000.00 (a "Title Credit Notice").  The failure of Seller to
deliver a Title Termination Notice or a Title Credit Notice within the time
period above provided shall be deemed delivery of the Title Termination Notice
as of the last day of the aforesaid five (5) day period.  If Seller delivers or
is deemed to deliver a Title Termination Notice, then Purchaser shall have the
right to negate the Title Termination Notice (in which case the Title
Termination Notice shall be null and void and this Agreement shall remain in
full force and effect), by delivering to Seller, on or before five (5) days
after Purchaser's receipt of the Title Termination Notice or deemed receipt of
the Title Termination Notice, a statement agreeing to purchase the Property
with a $50,000.00 credit to the Purchase Price, in which event Seller shall
have no obligation to remove or cause the Title Insurer to insure over such
<PAGE>
Unpermitted Exceptions and Seller shall give Purchaser a credit, at the
Closing, equal to $50,000.00.  

     5.5. Notwithstanding anything contained in this Agreement to the contrary,
Seller agrees to cause any mortgages or deeds-of-trust securing an obligation
for the payment of money set forth in the Commitments to be released from the
Real Properties at or prior to the Closing at Seller's own cost and expense and
Purchaser agrees that the proceeds of the Purchase Price may be used at the
Closing for such purpose.  With respect to any liens evidencing an obligation
for the payment of money placed against a Real Property after the effective
date of its respective Title Commitment (other than those set forth in
Paragraph 3.1(b)) ("New Monetary Lien"), Seller shall not be obligated to
convey title free and clear of such New Monetary Liens and close the
transaction set forth herein, unless such New Monetary Liens were placed on the
Real Property by reason of Seller's affirmative act (e.g., failure to pay just
debts or obligations when due).  If Seller elects not to remove such New
Monetary Liens that are not required to be removed, Purchaser shall have the
right to elect to terminate this Agreement by written notice to Seller within
five (5) business days after receipt of Seller's determination respecting said
New Monetary Lien.  If Purchaser delivers written notice to Seller of its
election to terminate in accordance with the preceding sentence, then this
Agreement shall terminate and the Earnest Money together with all interest
earned thereon shall be immediately returned to Purchaser and thereupon neither
party shall have any rights against the other or any further liability to the
other, except for Purchaser's obligations pursuant to Paragraph 7.1 and as
otherwise specifically set forth in this Agreement.  If Purchaser fails to
deliver written notice of its election to terminate on or before the expiration
of the aforesaid five (5) business day period, Purchaser shall be obligated to
consummate the transaction contemplated herein and take title to the Properties
subject to the New Monetary Liens Seller was not required to remove without a
reduction in the Purchase Price.

6.   CONDEMNATION, EMINENT DOMAIN, DAMAGE AND CASUALTY.

     6.1.  Except as provided in the indemnity provisions contained in
Paragraph 7.1 of this Agreement, Seller shall bear all risk of loss with
respect to the Property up to the earlier of the dates upon which either
possession or title is transferred to Purchaser in accordance with this
Agreement.  Notwithstanding the foregoing, in the event of damage to any
Property by fire or other casualty prior to the Closing Date, Purchaser shall
not have the right to terminate its obligations under this Agreement by reason
thereof, but Seller shall have the right to elect to either repair and restore
the Property (in which case the Closing Date shall be extended until completion
of such restoration) or to assign and transfer to Purchaser on the Closing Date
all of Seller's right, title and interest in and to all insurance proceeds paid
or payable to Seller on account of such fire or casualty.  Seller covenants to
maintain at all times full replacement cost, all risk casualty insurance
covering each of the Real Properties.
<PAGE>
     6.2.  If between the date of this Agreement and the Closing Date, any
condemnation or eminent domain proceedings are initiated or threatened which
might result in the taking of any part of any Property or the taking or closing
of any right of access to any Property, Seller shall immediately notify
Purchaser of such occurrence.  If between the date of this Agreement and the
Closing Date, any condemnation or eminent domain proceedings are initiated,
Purchaser shall be required to proceed with the Closing, in which event Seller
shall assign to Purchaser all of Seller's right, title and interest in and to
any award made in connection with such condemnation or eminent domain
proceedings.  Notwithstanding anything contained herein to the contrary, if
Seller delivers notice of condemnation or eminent domain proceedings which are
initiated or threatened between the date of this Agreement and the Closing
Date, Purchaser shall have the right to participate in settlement discussions
and other conferences relating thereto.

7.   INSPECTION AND AS-IS CONDITION.

     7.1.  Purchaser and the agents, engineers, employees, contractors and
surveyors retained by Purchaser may enter upon each of the Properties, at any
reasonable time and upon reasonable prior notice to Seller, to inspect the
Properties, including a review of Leases located at each of the Properties, and
to conduct and prepare such studies (including, without limitation, the
"Environmental Reports" [hereinafter defined]), tests and surveys (the
"Investigations") as Purchaser may deem reasonably necessary and appropriate.
Since Purchaser has conducted certain of its investigations and tests prior to
the execution of this Agreement, the definition of "Investigations" includes,
without limitation, any and all tests and studies conducted by Purchaser or
Purchaser's agents, architects, engineers, employees, contractors or surveyors
prior to the execution of this Agreement at the Property.  Seller has
delivered, or shall deliver, as applicable, to Purchaser (a) a unit dimension
report for the Properties, (b) unaudited year end 1994 and 1995 income
statements and pro-formas for 1996 for the Properties, (c) a rent roll for all
Leases as described in Exhibit Q, (d) a representative sample of the Leases
(including all form exhibits, addenda, or attachments thereto, all form
amendments thereof, all form guarantees thereof, (e) all utility bills for the
twelve (12) months preceding this Agreement, if available, (f) all governmental
licenses, permits, and approvals relating to the Properties, including, without
limitation, all certificates of occupancy, each to the extent in the possession
of Seller, and (g) all construction plans and specifications, to the extent in
the possession of Seller.

     All of the foregoing tests, investigations and studies to be conducted
under Paragraphs 7.1 and 7.2 by Purchaser shall be at Purchaser's sole cost and
expense and Purchaser shall restore the Properties to the condition existing
prior to the performance of such tests or investigations by or on behalf of
Purchaser.  Purchaser shall defend, indemnify and hold Seller and any
affiliate, parent of Seller, and all shareholders, employees, officers and
directors of Seller or Seller's affiliate or parent (hereinafter collectively
referred to as "Affiliate of Seller") harmless from any and all liability, cost
and expense (including without limitation, reasonable attorney's fees, court
costs and costs of appeal) suffered or incurred by Seller or Affiliates of
Seller for injury to persons or property caused by Purchaser's investigations
and inspection of the Properties.  Purchaser shall undertake its obligation to
defend set forth in the preceding sentence using attorneys selected by Seller,
in Seller's sole discretion.
<PAGE>
     Prior to commencing any such tests, studies and investigations, Purchaser
shall furnish to Seller a certificate of insurance evidencing comprehensive
general public liability insurance insuring the person, firm or entity
performing such tests, studies and investigations and listing Seller and
Purchaser as additional insureds thereunder.

     Although Seller is permitting Purchaser to perform the Investigations,
under no circumstances whatsoever shall Purchaser have any right to terminate
this Agreement or seek any adjustment in the Purchase Price or vary any terms
of this Agreement based upon the findings of the Investigations, except solely
as contained in Paragraphs 7.3 and 7.4.

     7.2. Seller has ordered a Phase I Environmental Report pursuant to ASTM
Standard E1527-94 for each Property from Law Engineering (the "Environmental
Reports") and Seller shall provide to Purchaser such Environmental Reports to
Purchaser no later than twenty-eight (28) days after the date hereof.
Purchaser agrees to pay for the costs of the Phase I Environmental Reports when
such costs come due and Purchaser's obligation for said costs shall survive the
Closing and delivery of the Deeds or termination of this Agreement.  Seller
makes no representation or warranty concerning the accuracy or completeness of
the Environmental Reports.  Purchaser hereby releases Seller and the Affiliates
of Seller from any liability whatsoever with respect to the Environmental
Reports, or, including, without limitation, the matters set forth in the
Environmental Reports, and the accuracy and/or completeness of the
Environmental Reports.  Furthermore, Purchaser acknowledges that it will be
purchasing the Properties with all faults disclosed in the Environmental
Reports.  Notwithstanding anything contained herein to the contrary,
Purchaser's obligations, as more fully set forth in this Paragraph 7.2 shall
survive the Closing and the delivery of the Deeds and termination of this
Agreement.

     7.3. Based on Purchaser's review of the Environmental Reports, if on or
prior to fifteen (15) days after Purchaser's receipt of the Environmental
Reports, Purchaser delivers to Seller the Notice (hereinafter defined)
establishing, in accordance with Paragraph 7.5, any Environmental Material
Defects (hereinafter defined) and the Aggregate Cost (hereinafter defined) of
remedying the Environmental Material Defects is less than or equal to
$500,000.00, then, at Closing, the parties shall allocate responsibility for
the Aggregate Cost as follows:  (i) Purchaser shall bear the responsibility for
the initial $125,000.00 of Aggregate Cost; (ii) then Seller shall bear the
responsibility for any Aggregate Cost in excess of $125,000.00 but which does
not exceed $250,000.00; (iii) then Purchaser shall bear the responsibility for
any Aggregate Cost in excess of $250,000.00 but which does not exceed
$375,000.00; and (iv) then Seller shall bear the responsibility for any
Aggregate Cost in excess of $375,000.00 but which does not exceed $500,000.00.
At a Closing where the Aggregate Cost equals a sum that is less than or equal
to $500,000.00, then, at Closing, Purchaser shall receive a credit to the
Purchase Price equal to that portion of the Aggregate Cost for which Seller
bears responsibility pursuant to the preceding sentence and Purchaser shall
purchase the Properties subject to any and all Environmental Material Defects.
For example, assuming for illustrative purposes only, the Aggregate Cost of all
Environmental Material Defects is $200,000.00, then Purchaser would only
receive a $75,000.00 credit at Closing (i.e., $200,000.00 less $125,000.00
equals $75,000.00).  If instead, the Aggregate Cost of all Environmental
Material Defects is $300,000.00, then Purchaser would only receive a
$125,000.00 credit at Closing.  If instead, the Aggregate Cost of all
<PAGE>
Environmental Material Defects is $400,000.00, then Purchaser would only
receive a $150,000.00 credit at Closing.

     7.4.  If on or prior to fifteen (15) days after Purchaser's receipt of the
Environmental Reports, Purchaser delivers to Seller the Notice establishing, in
accordance with Paragraph 7.5, the Aggregate Cost of remedying the
Environmental Material Defects is greater than $500,000.00, then Seller shall
have the right to elect, by written notice within twenty (20) days after
receipt of the Notice, to either (a) terminate this Agreement (the "Termination
Notice") in which case the Earnest Money deposited by Purchaser shall be
immediately returned to Purchaser together with all interest earned thereon and
thereupon neither party shall have any rights against the other or any further
liability to the other, except for Purchaser's obligations pursuant to
Paragraph 7.1 and as otherwise specifically set forth in this Agreement, or (b)
give Purchaser a credit, at Closing, to the Purchase Price equal to the
difference between the Aggregate Cost for the Environmental Material Defects
and $250,000.00 (the "Credit Notice") and Purchaser shall purchase the
Properties subject to all the Environmental Material Defects.  Failure of
Seller to deliver a Termination Notice to Purchaser within the time period
above provided shall be deemed delivery of a Termination Notice as of the last
day of the aforesaid twenty (20) day period.  If Seller delivers or is deemed
to deliver the Termination Notice, then Purchaser shall have the right to
negate the Termination Notice (in which case the Termination Notice shall be
null and void and this Agreement shall remain in full force and effect), by
delivering to Seller, on or before five (5) days after receipt of the
Termination Notice or deemed receipt of the Termination Notice, a statement
agreeing to purchase the Property with a $250,000.00 credit to the Purchase
Price for all the Environmental Material Defects and Purchaser shall purchase
the Property subject to all Environmental Material Defects.  For example,
assuming for illustrative purposes only, the Aggregate Cost of the
Environmental Material Defects is $800,000.00, and Seller elects not to
terminate this Agreement, Seller shall give Purchaser at the Closing a credit
equal to $550,000.00 (i.e., $800,000.00 less $250,000.00 equals $550,000.00).
If in the example contained in the preceding sentence, Seller delivered a
Termination Notice and Purchaser elected to negate it, Purchaser's credit at
Closing would be $250,000.00.

     7.5.  In order to establish an Environmental Material Defect, Purchaser
shall be required to deliver to Seller on or prior to fifteen (15) days after
Purchaser's receipt of the Environmental Reports:  (a) as to each Real Property
a copy of the Environmental Report detailing an Environmental Material Defect,
and (b) as to each Real Property a binding written proposal from a responsible
licensed contractor selected by Purchaser setting forth the cost of remedying
the Environmental Material Defect (the "Real Property Cost") reflected in the
Environmental Report (the "Purchaser Estimate").  If the Purchaser Estimate or
"Seller Estimate" (hereinafter defined) includes a cost range for remedying the
particular Environmental Material Defect, the Real Property Cost shall be the
lowest cost set forth in the estimate for the particular Environmental Material
Defect.  "Aggregate Cost" shall mean the aggregate of all Real Property Costs.
The Environmental Report and the Purchaser Estimate shall be referred to
collectively hereinafter as the "Notice".  If Seller agrees with the Purchaser
Estimate then the Real Property Cost shall equal the amount of the Purchaser
Estimate.  If Seller does not agree with the Purchaser Estimate, then Seller
shall deliver to Purchaser, within fifteen (15) days after receipt of the
Notice, a binding written proposal from a responsible licensed contractor
selected by Seller setting forth the costs such contractor will charge for
<PAGE>
remedying the applicable defect (the "Seller Estimate"), and the Real Property
Cost shall equal the average of the Purchaser Estimate and the Seller Estimate.

     7.6.  The term "Environmental Material Defect" shall mean "Hazardous
Materials" (hereinafter defined) located in, on or under the Real Property in
violation of any Environmental Laws (hereinafter defined).

     7.7.  If this Agreement is terminated in accordance with Paragraph 7.4,
the Earnest Money together with all interest earned thereon shall be
immediately returned to Purchaser and thereupon neither party shall have any
rights against the other or any further liability to the other, except for
Purchaser's obligations pursuant to Paragraph 7.1 and except as otherwise
specifically set forth in this Agreement.  Notwithstanding anything contained
herein to the contrary, Purchaser's obligation to indemnify Seller and restore
the Properties, as more fully set forth in Paragraphs 7.1, shall survive the
termination of this Agreement and the Closing and the delivery of the Deeds.

     7.8. To the extent there exists an Environmental Material Defect for which
a third party (other than Purchaser or Seller) is liable, Purchaser and Seller
shall jointly pursue a claim against such liable third party to receive
compensation for any damages suffered by each party hereto as a result thereof.
In the event either party hereto declines by notice to the other to participate
in the joint claim, then the non-declining party shall have the right to pursue
a separate claim against the liable third party to receive compensation
suffered by the non-declining party.  Notwithstanding anything contained in
this Paragraph 7 to the contrary, in the event that the Environmental Report,
with respect to any Property, reveals a potential Environmental Material Defect
for which additional testing is required to determine whether an actual
Environmental Material Defect exists and such additional testing cannot be
completed on or before the end of the fifteen (15) day period described in
Paragraph 7.3 or the Environmental Report reveals an Environmental Material
Defect but Purchaser is unable to determine the magnitude of the Real Property
Cost associated with such Environmental Material Defect and such information is
not available and additional testing cannot be accomplished on or before the
end of the fifteen (15) day period described in Paragraph 7.3, then Seller
shall deposit into an escrow established at Title Insurer to be held pursuant
to an escrow agreement in form mutually acceptable to Seller and Purchaser, an
amount equal to $250,000.00 less that portion of the Aggregate Costs for which
Seller has given Purchaser a credit at Closing pursuant to Paragraph 7.3.  In
no event shall Seller be required to deposit into said escrow an amount in
excess of $250,000 in the aggregate.  Purchaser shall determine the Real
Property Cost with respect to the proposed or actual Environmental Material
Defect which is the subject of the escrow as soon as commercially reasonable,
but in no event later than ninety (90) days after the Closing.  In the event
that Purchaser does not determine such Real Property Cost on or before the end
of such ninety (90) day period, then all amounts held in such escrow shall be
returned to Seller including all interest earned thereon and Seller shall have
no further liability for such potential or actual Environmental Material
Defect.  Upon delivery of the Purchaser Estimate, Seller shall have the right
to submit a Seller Estimate and the last two (2) sentences of Paragraph 7.5
shall apply.  Purchaser grants Seller a license to enter the applicable
Property to determine Seller's Estimate.  At such time as the Real Property
Cost with respect to the proposed or actual Environmental Material Defect which
is the subject of the escrow is determined, Title Issuer shall disburse to
Purchaser an amount equal to the additional credit Purchaser would have been
entitled to had such Real Property Costs been included in the Aggregate Costs
prior to Closing (not to exceed the amount of the escrowed funds) and any
<PAGE>
remaining balance shall be disbursed to Seller.  In no event shall Seller be
liable for any costs related to such potential or actual Environmental Material
Defects which are the subject of the escrow in excess of the amounts deposited
in such escrow.  In all events, Seller shall receive any interest earned on the
escrowed funds and such interest shall be disbursed upon the closing of such
escrow.

     7.9.  Seller makes no representations or warranties relating to the
condition of the Properties other than expressly set forth herein.  Purchaser
acknowledges and agrees that it will be purchasing the Properties based solely
upon its inspections and investigations of the Properties, and that Purchaser
will be purchasing the Properties "AS IS" and "WITH ALL FAULTS", based upon the
condition of the Properties as of the date of this Agreement, subject to the
disclosures contained in Exhibit D attached hereto ("Liabilities"), wear and
tear and loss by fire or other casualty or condemnation excepted.  Without
limiting the foregoing, Purchaser acknowledges that, except as may otherwise be
specifically set forth elsewhere in this Agreement, neither Seller nor its
consultants, brokers or agents have made any representations or warranties of
any kind upon which Purchaser is relying as to any matters concerning the
Properties, including, but not limited to, the condition of the land or any
improvements comprising the Properties, the existence or non-existence of
Hazardous Materials, economic projections or market studies concerning the
Properties, any development rights, taxes, bonds, covenants, conditions and
restrictions affecting the Properties, water or water rights, topography,
drainage, soil, subsoil of the Properties, the utilities serving the Properties
or any zoning or building laws, rules or regulations or Environmental Laws
affecting the Properties.  Seller makes no representation or warranty that the
Properties comply with Title III of the Americans with Disabilities Act or any
fire code or building code.  Purchaser agrees to indemnify and hold Seller and
the Affiliates of Seller harmless from any and all loss, cost and expense
arising out of or in any way related to the Liabilities.  Purchaser hereby
releases Seller and the Affiliates of Seller from any and all liability in
connection with any claims which Purchaser may have against Seller or the
Affiliates of Seller, including in connection with the Liabilities, and
Purchaser hereby agrees not to assert any claims for contribution, cost
recovery or otherwise, against Seller or the Affiliates of Seller, relating
directly or indirectly to the existence of asbestos or Hazardous Materials on,
or environmental conditions of, the Properties, whether known or unknown.  As
used herein, "Environmental Laws" means all federal, state and local statutes,
codes, regulations, rules, ordinances, orders, standards, permits, licenses,
policies and requirements (including consent decrees, judicial decisions and
administrative orders) relating to the protection, preservation, remediation or
conservation of the environment or worker health or safety, all as amended or
reauthorized, or as hereafter amended or reauthorized, including without
limitation, the Comprehensive Environmental Response, Compensation and
Liability Act ("CERCLA"), 42 U.S.C. Section 9601 et seq., the Resource
Conservation and Recovery Act of 1976 ("RCRA"), 42 U.S.C. Section 6901 et seq.,
the Emergency Planning and Community Right-to-Know Act ("Right-to-Know Act"),
42 U.S.C. Section 11001 et seq., the Clean Air Act ("CAA"), 42 U.S.C. Section
7401 et seq., the Federal Water Pollution Control Act ("Clean Water Act"), 33
U.S.C. Section 1251 et seq., the Toxic Substances Control Act ("TSCA"), 15
U.S.C. Section 2601 et seq., the Safe Drinking Water Act ("Safe Drinking Water
Act"), 42 U.S.C. Section 300f et seq., the Atomic Energy Act ("AEA"), 42 U.S.C.
Section 2011 et seq., the Occupational Safety and Health Act ("OSHA"),
29 U.S.C. Section 651 et seq., and the Hazardous Materials Transportation Act
(the "Transportation Act"), 49 U.S.C. Section 1802 et seq.  As used herein,
"Hazardous Materials" means: (1) "hazardous substances," as defined by CERCLA;
<PAGE>
(2) "hazardous wastes," as defined by RCRA; (3) any radioactive material
including, without limitation, any source, special nuclear or by-product
material, as defined by AEA; (4) asbestos in any form or condition; (5)
polychlorinated biphenyls; and (6) any other material, substance or waste to
which liability or standards of conduct may be imposed under any Environmental
Laws.  Notwithstanding anything contained herein to the contrary, Purchaser's
obligations, as more fully set forth in this Paragraph 7.9 shall survive the
Closing and the delivery of the Deed and termination of this Agreement.

     7.10.      Seller has provided to Purchaser certain unaudited historical
financial information regarding the Properties relating to certain periods of
time in which Seller owned the Property and a pro-forma for 1996.  Seller and
Purchaser hereby acknowledge that such information has been provided to
Purchaser at Purchaser's request solely as illustrative material.  Seller makes
no representation or warranty that such material is complete or accurate or
that Purchaser will achieve similar financial or other results with respect to
the operations of the Properties, it being acknowledged by Purchaser that
Seller's operation of the Properties and allocations of revenues or expenses
may be vastly different than Purchaser may be able to attain.  Purchaser
acknowledges that it is a sophisticated and experienced purchaser of real
estate and mini-warehouse facilities and further that Purchaser has relied upon
its own investigation and inquiry with respect to the operation of the
Properties and releases Seller and the Affiliates of Seller from any liability
with respect to such historical information.  Notwithstanding anything
contained herein to the contrary, Purchaser's obligations, as more fully set
forth in this Paragraph 7.10 shall survive the Closing and the delivery of the
Deeds and termination of this Agreement.

8.   CONDITION PRECEDENT TO CLOSING.   See insert on pages 21(i) through
21(vi).  

9.   CLOSING.  The closing of this transaction (the "Closing") shall be on May
15, 1996, subject to the terms of Paragraph 8 herein (the "Closing Date"), at
the office of Title Insurer, Chicago, Illinois at which time Seller shall
deliver possession of the Properties to Purchaser.  This transaction shall be
closed in accordance with the escrow instructions attached hereto as Exhibit K
(the "Closing Escrow Instructions").  The Purchase Price shall be paid and all
documents necessary for the consummation of this transaction shall be delivered
through escrow on or prior to the Closing Date. The parties shall close by a
"New York style closing", the escrow instructions shall be conformed with such
circumstance and Seller shall execute any gap undertaking required by the Title
Insurer.  The escrow costs and fees, including the fees for the New York style
closing, shall be paid by Purchaser. 

10.  CLOSING DOCUMENTS.

     10.1.  On the Closing Date, Seller and Purchaser shall execute and deliver
to one another a joint closing statement for each Property.  In addition,
Purchaser shall deliver to Seller the balance of the Purchase Price, an
assumption of the documents set forth in Paragraph 10.2.3 and 10.2.4, an
opinion of Mayer Brown & Platt in form satisfactory to Seller stating that the
transaction contemplated by this Agreement is not subject to filing or
notification requirements of the Hart-Scott-Rodino Anti-Trust Improvements Act
of 1976, as amended ("HSR Act"),  and such other documents as may be reasonably
required by the Title Insurer in order to consummate the transaction as set
forth in this Agreement.
<PAGE>
     10.2.  On the Closing Date, Seller shall deliver to Purchaser the
following:

          10.2.1.     the Deeds, subject to Permitted Exceptions and those
Unpermitted Exceptions waived by Purchaser;

          10.2.2.     a special warranty bill of sale for each Property
conveying the Personal Property (in the form of Exhibit L attached hereto);

          10.2.3.  assignment and assumption of intangible property for each
Property (in the form attached hereto as Exhibit M), including, without
limitation, the Service Contracts;

          10.2.4.  an assignment and assumption of leases and security deposits
for each Property (in the form attached hereto as Exhibit N);

          10.2.5.  non-foreign affidavit (in the form of Exhibit O attached
hereto);

          10.2.6.  original, and/or copies of, the Leases in Seller's
possession (which deliveries may be made at the respective Properties);

          10.2.7.  all documents and instruments reasonably required by the
Title Insurer to issue the Title Policies;

          10.2.8.  possession of the Properties to Purchaser;

          10.2.9.  evidence of the termination of the management agreement for
each Property;

          10.2.10.  notice to the tenants of each Property of the transfer of
title and assumption by Purchaser of the landlord's obligation under the Leases
and the obligation to refund the security deposits (in the form of Exhibit P);
and

          10.2.11.  an updated rent roll for each Property.

11.  DEFAULT BY PURCHASER.  ALL EARNEST MONEY DEPOSITED INTO THE ESCROW IS TO
SECURE THE TIMELY PERFORMANCE BY PURCHASER OF ITS OBLIGATIONS AND UNDERTAKINGS
UNDER THIS AGREEMENT.  IN THE EVENT OF A DEFAULT OF THE PURCHASER UNDER THE
PROVISIONS OF THIS AGREEMENT, SELLER SHALL RETAIN ALL OF THE EARNEST MONEY AND
THE INTEREST THEREON AS SELLER'S SOLE RIGHT TO DAMAGES OR ANY OTHER REMEDY,
EXCEPT FOR PURCHASER'S OBLIGATIONS TO INDEMNIFY SELLER AND RESTORE THE PROPERTY
AS SET FORTH IN PARAGRAPH 7.1 HEREOF.  THE PARTIES HAVE AGREED THAT SELLER'S
ACTUAL DAMAGES, IN THE EVENT OF A DEFAULT BY PURCHASER, WOULD BE EXTREMELY
DIFFICULT OR IMPRACTICAL TO DETERMINE.  THEREFORE, BY PLACING THEIR INITIALS
BELOW, THE PARTIES ACKNOWLEDGE THAT THE EARNEST MONEY HAS BEEN AGREED UPON,
AFTER NEGOTIATION, AS THE PARTIES' REASONABLE ESTIMATE OF SELLER'S DAMAGES.
<PAGE>
12.  SELLER'S DEFAULT.  IF THIS SALE IS NOT COMPLETED BECAUSE OF SELLER'S
DEFAULT, EXCEPT AS HEREAFTER SPECIFIED IN THIS PARAGRAPH, PURCHASER'S SOLE
REMEDY SHALL BE THE RETURN OF ALL EARNEST MONEY TOGETHER WITH ANY INTEREST
ACCRUED THEREON, AND THIS AGREEMENT SHALL THEN BECOME NULL AND VOID AND OF NO
EFFECT AND THE PARTIES SHALL HAVE NO FURTHER LIABILITY TO EACH OTHER AT LAW OR
IN EQUITY, EXCEPT FOR PURCHASER'S OBLIGATIONS TO INDEMNIFY SELLER AND RESTORE
THE PROPERTY AS SET FORTH MORE FULLY IN PARAGRAPH 7.  NOTWITHSTANDING ANYTHING
CONTAINED HEREIN TO THE CONTRARY, IF SELLER'S DEFAULT IS ITS REFUSAL TO DELIVER
THE CLOSING DOCUMENTS CONTAINED IN PARAGRAPH 10 HEREIN, THEN PURCHASER WILL BE
ENTITLED TO SUE FOR SPECIFIC PERFORMANCE.

13.  PRORATIONS.

     13.1.  Rents (exclusive of delinquent rents, but including prepaid rents);
prepaid associations dues, refundable security deposits (which will be assigned
to and assumed by Purchaser and credited to Purchaser at Closing); fuels;
prepaid operating expenses; management fees in the amount of 6% of prorated
rents credited to Purchaser; real and personal property taxes prorated on a
"net" basis (i.e. adjusted for all tenants' liability, if any, for such items);
 operating expenses which are reimbursable by the tenants for the period prior
to the Closing Date less any amount previously paid by the tenants shall be
credited to Seller; and other similar items shall be adjusted ratably as of
11:59 p.m. on the Closing Date, and credited to the balance of the cash due at
Closing.  Utilities, including water, sewer, electric, and gas shall be
prorated at Closing based on the most recent ascertainable data.  Seller shall
pay at Closing the bills therefor for the period to and including the Closing,
and the Purchaser shall pay the utility bills therefor for all periods
subsequent thereto.  If the utility company will not issue separate bills, the
Purchaser shall receive a credit against the Purchase Price for Seller's
portion and shall pay the entire utility bill after Closing.  If Seller has
pre-paid any such utilities (so long as no more than thirty (30) days in
advance in the ordinary course of business), then Purchaser shall be charged
its portion of such payment at Closing.  No proration shall be made for utility
expenses that are separately metered to and paid directly by tenants and for
which Seller has no obligation to pay.  Furthermore, the Purchaser and the
Seller may accomplish the transfer of utility accounts by arranging for a
change of address on utility billing accounts to the Purchaser's address, if
such a procedure is possible and convenient and mutually acceptable to
Purchaser and Seller.  Seller shall be reimbursed at Closing for any utility
deposits which the Seller has deposited with any utility company and which will
be assigned to the Purchaser at Closing.  Assessments payable in installments
which are due subsequent to the Closing Date shall be paid by Purchaser.  If
the amount of any of the items to be prorated is not then ascertainable, the
adjustments thereof shall be on the basis of the most recent ascertainable
data.  The Purchaser shall assume Seller's obligations under the Seller's
existing real estate tax consulting agreements with respect to the Properties,
i.e., those agreements which Seller has entered into with firms who are
entitled to a commission based on services rendered and the extent to which
they are able to achieve a reduction in the real estate taxes otherwise payable
with respect to the Properties.  The fees or commissions payable to said
consultants (if any) shall be treated as a portion of the real estate tax
liability to be pro-rated as of the Closing Date.  All costs associated with
telephone directory listings and any other prepaid advertisements shall be
prorated as of the Closing Date so that Seller shall be responsible for any
costs associated therewith prior to the Closing Date and Purchaser shall be
responsible for any costs associated therewith arising from and after the
Closing Date.  All prorations described in this Agreement (except prorations
<PAGE>
for real and personal property taxes which shall be deemed final as prorated on
the Closing Date) shall be subject to post-closing adjustments as necessary to
reflect later relevant information not available at the Closing and to correct
any errors made at the Closing with respect to such prorations; provided,
however, that such prorations shall be deemed final and not subject to further
post-closing adjustments at 5:00 PM Chicago time on the day which is thirty
(30) days following Closing, at which time all prorations shall be deemed final
and not subject to further post-closing adjustment.  The provisions of the
preceding sentence shall survive the Closing.

     13.2.  Rents which are delinquent as of the Closing Date shall not be
prorated.  Instead, to the extent that Purchaser is able to collect said
delinquencies, the Purchaser shall be entitled to receive such delinquent rent
attributable to a tenant's occupancy of a portion of the Real Property for any
period prior to the date of Closing, free from any claim thereon by the Seller.
Seller may use whatever lawful means are available to Seller to collect any
delinquencies up to and until the day prior to the Closing Date, provided that
Seller shall not agree to reduce rents for any period of time after Closing in
order to induce any tenants to pay delinquent rents.  Seller shall not have the
right subsequent to Closing to seek (by legal action or otherwise) the
collection of any rents delinquent for any period prior to Closing unless the
tenant has vacated the premises under the pertinent Lease before the Closing
Date and said Lease is not assigned to the Purchaser.  Furthermore, the Seller
shall not have the right to retain any portion of any security deposit held by
Seller (if any) with respect to any Lease which will remain effective
subsequent to Closing, even though the tenant is delinquent in paying rent as
of the Closing Date.  

     13.3.  To the extent it is reasonably possible for the Seller to do so,
the Seller shall grant (or shall arrange for the owner thereof to grant) to
Purchaser at Closing a temporary license and right to use the logos currently
used by the Property which are the property of an Affiliate of Seller, in place
advertising, telephone directory listings and advertisements, and telephone
numbers, at each of the Properties pursuant to the following terms and
conditions:

     (a)  The temporary license granted by this paragraph shall commence on the
     Closing Date and shall expire on the day which is one hundred eighty (180)
     days subsequent to the date when the public telephone directory pertaining
     to each Property is published subsequent to the Closing Date.  During such
     period, Purchaser shall have the right to use the existing logos, in place
     advertising, telephone directory listings and advertisements, and
     telephone numbers, with respect to each Property without additional
     compensation to the Seller except as set forth in Paragraph 13.1 herein.
     Purchaser shall not use the existing logos or trade name on stationery,
     business cards, contracts or other documents, and shall not use the
     existing trade name in responding to oral inquiries regarding the
     Properties except to identify a Property as formerly owned by the Seller.

     (b)  The Seller stipulates that there is full and adequate consideration
     for the license herein granted.
<PAGE>
     (c)  Purchaser shall make arrangements with the pertinent telephone
     companies so that all existing telephone directory listings and
     advertisements and signs can be replaced in due course and within the
     license period specified above.  In the event that the publication close
     date for any publication in which Seller currently has a telephone
     directory listing and/or advertisement occurs after the date hereof but
     before the Closing Date, Purchaser shall have the right to place a listing
     and/or advertisement in such publication at Purchaser's sole cost and
     expense.  Such listing and/or advertisement may list the Purchaser's name
     and telephone number.  Seller may also place a listing and/or
     advertisement in such publication, and in the event that Seller decides to
     place such a listing and/or advertisement, Seller shall be entitled to a
     pro-rata credit for such portion of the cost of such listing and/or
     advertisement attributable to the period after Closing.

     (d)  In the event any third party (such as telephone company or billboard
     company) makes a separate charge for the use of such listings or
     advertising subsequent to the Closing Date, then Purchaser shall be
     responsible to pay same subsequent to the Closing Date (but no such
     payment shall accrue to the benefit of the Seller or constitute a credit
     against a debt otherwise owed by the Seller to said third party).

     (e)  Purchaser's temporary license set forth in this paragraph shall
     expire on the date(s) set forth above.  If Purchaser continues to use the
     name currently being used by the Property subsequent to the expiration
     date of this temporary license set forth above, then Purchaser shall be
     liable for and shall pay to the owner of said rights a license fee equal
     to One Hundred Dollars ($100.00) for each day after the permitted date set
     forth above for each Property for which Purchaser continues to use the
     existing trade name.  In no event, however, shall such extended license
     period exceed ninety (90) additional days.

     (f)  If Purchaser continues to use said logos or trade names beyond the
     period allowed above for which a temporary license has been granted, then
     Seller (or the owner of said rights) shall have all legal and equitable
     remedies authorized by federal law or the laws of the state where such
     Property is located to prevent such unauthorized use or to recover any
     damages authorized by such laws.

14.  SERVICE CONTRACTS.  Within thirty (30) days after the date hereof, Seller
shall deliver to Purchaser a copy of all service contracts and advertising
agreements affecting the Properties (the "Delivered Contracts").  Any and all
Delivered Contracts terminable upon thirty (30) days notice without a
termination fee, all advertisement agreements and all other Delivered Contracts
which have not been objected to by Purchaser within ten (10) days after
Purchaser's receipt thereof shall be deemed "Service Contracts."  Seller shall
assign the Service Contracts to Purchaser at Closing, and Purchaser shall
assume responsibility and obligations under the Service Contracts.  Seller
agrees to terminate any and all management agreements affecting the Properties
as of the Closing Date.  Notwithstanding anything contained herein to the
contrary, (a) to the extent any of the Service Contracts are not assignable and
with respect to Delivered Contracts which are not Service Contracts, Seller
shall terminate said agreements as of the Closing Date and Seller shall pay any
and all termination fees required as a result thereof and (b) to the extent any
of the Service Contract requires the consent of the service supplier or product
supplier and, if Seller is unable to obtain such consent, Seller shall
terminate such agreement as of the Closing Date and Seller shall pay any
<PAGE>
termination fee required as a result thereof.  Seller shall not be required to
pay any fees in connection with obtaining consents for the assignment of a
Service Contract.

15.  RECORDING.  Neither this Agreement nor a memorandum thereof shall be
recorded and the act of recording by Purchaser shall be an act of default
hereunder by Purchaser and subject to the provisions of Paragraph 11 hereof.

16.  ASSIGNMENT.  The Purchaser shall not have the right to assign its interest
in this Agreement without the prior written consent of the Seller.  Any
assignment or transfer of, or attempt to assign or transfer, Purchaser's
interest in this Agreement shall be an act of default hereunder by Purchaser
and subject to the provisions of Paragraph 11 hereof.  Notwithstanding the
foregoing, Purchaser may direct Seller in writing at least five (5) days prior
to the Closing Date to convey the Properties located in Tennessee to an
affiliate of Purchaser without Seller's consent.

17.  BROKER.  Purchaser and Seller shall each indemnify, defend and hold the
other party hereto harmless from any claim whatsoever (including without
limitation, reasonable attorney's fees, court costs and costs of appeal) from
anyone claiming by or through the indemnifying party any fee, commission or
compensation on account of this Agreement, its negotiation or the sale hereby
contemplated.  The indemnifying party shall undertake its obligations set forth
in this Paragraph 17 using attorneys selected by the indemnifying party and
reasonably acceptable to the indemnified party.  The provisions of this
Paragraph 17 will survive the Closing and delivery of the Deed.  The parties
acknowledge that various affiliates of the general partners of Seller will earn
a disposition fee in connection with the sale of the Properties.

18.  REPRESENTATIONS AND WARRANTIES.

     18.1.  Any reference herein to Seller's knowledge or notice of any matter
or thing shall only mean such knowledge or notice that has actually been
received by Phillip Schechter (referred to as the "Seller's Representative"),
and any representation or warranty of the Seller is based upon those matters of
which the Seller's Representative has actual knowledge.  Any knowledge or
notice given, had or received by any of Seller's agents, servants or employees
shall not be imputed to Seller, the general partner or limited partners of
Seller, the subpartners of the general partner or limited partners of Seller or
Seller's Representative.

     18.2.  Subject to the limitations set forth in Paragraph 18.1, Seller
hereby makes the following representations and warranties, which
representations and warranties are made to Seller's knowledge and which shall
not survive Closing:  (i) except as described on Exhibit D attached hereto,
Seller has no knowledge of any pending or threatened litigation, claim, cause
of action or administrative proceeding concerning the Property; (ii) subject to
the provisions contained in Paragraph 8.1 herein, Seller has the power to
execute this Agreement and consummate the transactions contemplated herein; and
(iii) the rent rolls which Seller has submitted to the Purchaser as described
in Exhibit Q attached hereto and updated as of the Closing Date are accurate as
of the date set forth thereon.
<PAGE>
     18.3.     Purchaser hereby represents and warrants to Seller that
(i) Purchaser has the full right, power and authority to execute this Agreement
and consummate the transactions contemplated herein, (ii) neither Purchaser nor
any of Purchaser's affiliates is a "party in interest" (as defined in Section
406 of the Employee Retirement Income Security Act of 1974, as amended and
supplemented) to Seller or any general partner or limited partner of Seller,
and (iii) the transaction contemplated in this Agreement is not subject to any
filing notification requirements of the HSR Act.

19.  LIMITATION OF LIABILITY.  

     (a)  Neither Seller, nor any of its respective beneficiaries,
     shareholders, partners, officers, agents or employees, heirs, successors
     or assigns shall have any personal liability of any kind or nature for or
     by reason of any matter or thing whatsoever under, in connection with,
     arising out of or in any way related to this Agreement and the
     transactions contemplated herein, and Purchaser hereby waives for itself
     and anyone who may claim by, through or under Purchaser any and all rights
     to sue or recover on account of any such alleged personal liability.

     (b)  Any obligation or liability whatsoever of Purchaser which may arise
     at any time under this Agreement or any obligation or liability which may
     be incurred by it pursuant to any other instrument, transaction or
     undertaking contemplated hereby, shall be satisfied, if at all, out of the
     Purchaser's assets only.  No such obligation or liability shall be
     personally binding upon, nor shall resort for the enforcement thereof be
     had to, the trustees, directors, shareholders, officers, employees or
     agents of Purchaser, regardless of whether such obligation or liability is
     in the nature of contract, tort or otherwise.

20.  TIME OF ESSENCE.  Time is of the essence of this Agreement.  If the final
day of any period which is set forth in this Agreement falls on a Saturday,
Sunday, or legal holiday under the laws of the United States or the State of
Illinois, then in such event, the duration of such period shall be extended to
the next day which is not a Saturday, Sunday, or other legal holiday.  Any
reference to a time of day (e.g., 12:00 noon) shall refer to Chicago, Illinois
time.

21.  RADON GAS.  RADON IS A NATURALLY OCCURRING RADIOACTIVE GAS THAT, WHEN IT
HAS ACCUMULATED IN A BUILDING IN SUFFICIENT QUANTITIES, MAY PRESENT HEALTH
RISKS TO PERSONS WHO ARE EXPOSED TO IT OVER TIME.  LEVELS OF RADON THAT EXCEED
FEDERAL AND STATE GUIDELINES HAVE BEEN FOUND IN BUILDINGS IN FLORIDA.
ADDITIONAL INFORMATION REGARDING RADON AND RADON TESTING MAY BE OBTAINED FROM
YOUR COUNTY PUBLIC HEALTH UNIT.  THIS PARAGRAPH IS PROVIDED FOR INFORMATIONAL
PURPOSES PURSUANT TO SECTION 404.056(8), FLORIDA STATUTES, (1988).

22.  CONSIDERATION.  On or before the execution of this Agreement, Purchaser
shall deliver to Seller One Hundred And No/100 Dollars ($100.00) cash (the
"Independent Contract Consideration"), which amount has been bargained for and
agreed to as consideration for Purchaser's right to purchase the Properties
pursuant to this Agreement and for Seller's execution and delivery of this
Agreement.  The Independent Contract Consideration is in addition to and
independent of all other consideration provided in this Agreement, and is
nonrefundable in all events.
<PAGE>
23.  WAIVER OF DECEPTIVE TRADE PRACTICES-CONSUMER PROTECTION ACT.  Purchaser
waives its rights under the Texas Deceptive Trade Practices-Consumer Protection
Act ("TDTPA"), Section 17.41 et seq., Business & Commerce Code, a law that
gives consumers special rights and protections.  After consultation with an
attorney/legal counsel of Purchaser's own selection, Purchaser voluntarily
consents to this waiver.  Purchaser covenants, represents and warrants that
such attorney/legal counsel was not directly or indirectly identified,
suggested, or selected by Seller or an agent of Seller.

24.  NOTICES.  Any notice or demand which either party hereto is required or
may desire to give or deliver to or make upon the other party shall be in
writing and may be personally delivered or given or made by overnight courier
such as Federal Express, by facsimile transmission or made by United States
registered or certified mail addressed as follows:

          TO SELLER:          c/o The Balcor Company
                              Bannockburn Lake Office Plaza
                              2355 Waukegan Road
                              Suite A-200
                              Bannockburn, Illinois  60015
                              Attention:  Ilona Adams

     with copies to:          The Balcor Company
                              Bannockburn Lake Office Plaza
                              2355 Waukegan Road
                              Suite A-200
                              Bannockburn, Illinois  60015
                              Attention:  Alan Lieberman
                              (847) 317-4360
                              (847) 317-4462 (FAX)

     and to:                  Colonial Storage 86, Inc.
                              4381 Green Oaks Boulevard West
                              Suite 100
                              Arlington, Texas  76016-4468
                              Attention:  James R. Pruett
                              (817) 561-0100
                              (817) 572-3036 (FAX)

     and to:                  Katten Muchin & Zavis
                              525 West Monroe Street
                              Suite 1600
                              Chicago, Illinois  60661-3693
                              Attention:  Daniel J. Perlman, Esq.
                              (312) 902-5532
                              (312) 902-1061 (FAX)

     and to:                  Novakov, Davidson & Flynn
                              750 North St. Paul
                              Suite 2000
                              Dallas, Texas  75201
                              Attention:  Steven D. Davidson, Esq.
                              (214) 922-9221
                              (214) 969-7557 (FAX)
<PAGE>
     and one copy to:         Craig A. Van Matre, P.C.
                              1101 East Broadway
                              Suite 101
                              P.O. Box 1017
                              Columbia, Missouri  65205
                              Attention:  Craig A. Van Matre, Esq.
                              (573) 874-7777
                              (573) 875-0017 (FAX)

subject to the right of either party to designate a different address for
itself by notice similarly given.  Any notice or demand so given shall be
deemed to be delivered or made on the next business day if sent by overnight
courier, or the same day as given if sent by facsimile transmission and
received by 5:00 p.m. Chicago time or on the 4th business day after the same is
deposited in the United States Mail as registered or certified matter,
addressed as above provided, with postage thereon fully prepaid.  Any such
notice, demand or document not given, delivered or made by registered or
certified mail, by overnight courier or by facsimile transmission as aforesaid
shall be deemed to be given, delivered or made upon receipt of the same by the
party to whom the same is to be given, delivered or made.  Copies of all
notices shall be served upon the Escrow Agent.

25.  EXECUTION OF AGREEMENT AND ESCROW AGREEMENT.  Purchaser will execute two
(2) copies of this Agreement and three (3) copies of the Escrow Agreement and
forward them to Seller for execution, accompanied with the Earnest Money
payable to the Escrow Agent set forth in the Escrow Agreement.  Seller will
forward one (1) copy of the executed Agreement to Purchaser and will forward
the following to the Escrow Agent:

     (A)  Earnest Money;

     (B)  One (1) fully executed copy of this Agreement; and

     (C)  Three (3) copies of the Escrow Agreement signed by the parties with a
direction to execute two (2) copies of the Escrow Agreement and deliver a fully
executed copy to each of the Purchaser and the Seller.

26.  GOVERNING LAW.  THIS AGREEMENT SHALL BE CONSTRUED, AND THE RIGHTS AND
OBLIGATIONS OF SELLER AND PURCHASER HEREUNDER DETERMINED, IN ACCORDANCE WITH
THE SUBSTANTIVE LAWS OF THE STATE OF ILLINOIS, WITHOUT REGARD TO CONFLICT OF
LAWS PRINCIPLES.

27.  ENTIRE AGREEMENT.  This Agreement constitutes the entire agreement between
the parties and supersedes all other negotiations, understandings and
representations made by and between the parties and the agents, servants and
employees.

28.  COUNTERPARTS.  This Agreement may be executed in multiple counterparts,
each of which shall be deemed an original but all of which shall constitute one
and the same instrument.

29.  CAPTIONS.  Paragraph titles or captions contained herein are inserted as a
matter of convenience and for reference, and in no way define, limit, extend or
describe the scope of this Agreement or any provision hereof.
<PAGE>
30.  PROPERTY MANAGERS.  Purchaser and the agents and employees of Purchaser
shall have the right, at any reasonable time and upon reasonable prior notice
to Seller, to contact the on-site managers of each Property to discuss the
Property and each manager's employment at the Property.  Seller shall direct
the on-site manager of each Property to answer the reasonable questions of
Purchaser regarding the operation of each Property.

     IN WITNESS WHEREOF, the parties hereto have put their hand and seal as of
the date first set forth above.

                              PURCHASER:

                              STORAGE TRUST PROPERTIES, L.P., a Delaware
                              limited partnership

                              By:  Storage Trust Realty, a Maryland Real Estate
                              Investment Trust, Sole General Partner


                              By:  /s/Craig A. Van Matre
                                   ----------------------------
                              Name:  Craig A. Van Matre, Esq.
                              Its:   Attorney-In-Fact



                              SELLER:

                              BALCOR/COLONIAL STORAGE INCOME FUND - 86, an
                              Illinois limited partnership

                              By:  Balcor Storage Partners - 86, an Illinois
                              general partnership, a General Partner

                              By:  The Balcor Company, a Delaware corporation,
                              its General Partner


                              By:  /s/Alan Lieberman
                                   -----------------------------
                              Name: Alan Lieberman
                                   -----------------------------
                              Its: Senior V.P.
                                   -----------------------------

                              By:  Colonial Storage 86, Inc., a Texas
                              corporation, a General Partner


                              By:  /s/James R. Pruett
                                   ------------------------------
                              Name: James R. Pruett
                                   ------------------------------
                              Its: President
                                   ------------------------------
<PAGE>
                    ACKNOWLEDGMENT OF COUNSEL FOR PURCHASER


     The undersigned has represented Purchaser in connection with the
transaction contemplated by this Agreement and executes this Agreement for the
sole purpose of complying with Section 17.42(a)(3) of the TDTPA, as same
applies to the waiver and release contained in this Agreement.

                                        /s/Craig A. Van Matre

                                        Craig A. Van Matre
<PAGE>
                                   Exhibits

A    -    Common Description of Real Property

B    -    Legal Description of Real Property

C    -    Survey Standards and Surveyor's Certificate

D    -    Pending or Threatened Claims

E    -    Earnest Money Escrow

F    -    Intentionally Deleted

G    -    Intentionally Deleted

H    -    Description of Existing Surveys

I    -    Intentionally Deleted

J    -    Deed

K    -    Closing Escrow Instructions

L    -    Bill of Sale

M    -    Assignment and Assumption of Intangible Property

N    -    Assignment and Assumption of Leases and Security Deposits

O    -    Non-Foreign Affidavit

P    -    Notice to Tenants

Q    -    Master Rent Roll
<PAGE>
8.   CONDITION PRECEDENT TO CLOSING.

     8.1   INTENTIONALLY DELETED.

     8.2  Acquisition Proposals.  Unless and until this Agreement shall have
been terminated in accordance with its terms, Seller agrees and covenants (a)
that neither it nor its General Partners shall, and each of them shall direct
and use its commercially reasonable and good faith efforts to cause its
respective officers, directors, employees, agents and representatives
(including, without limitation, any investment banker, attorney or accountant
retained by them) not to, directly or indirectly, initiate, solicit or
encourage any inquiries or the making or implementation of any proposal or
offer (including, without limitation, any proposal or offer to its partners)
with respect to a merger, acquisition, tender offer, exchange offer,
consolidation or similar transaction involving, or any purchase of the
Properties or any equity securities or partnership interests of, Seller, other
than the transactions contemplated by this Agreement (any such proposal or
offer being hereinafter referred to as an "Acquisition Proposal") or engage in
any negotiations concerning, or provide any confidential information or data
to, to have any discussions with, any person relating to an Acquisition
Proposal, or otherwise facilitate any effort or attempt to make or implement an
Acquisition Proposal; (b) that Seller will immediately cease and cause to be
terminated any existing activities, discussions or negotiations with any
parties conducted heretofore with respect to any of the foregoing and will take
the necessary steps to inform the individuals or entities referred to above of
the obligations undertaken in this Section 8.2; and (c) that Seller will notify
Purchaser immediately if any such inquiries or proposals are received by, any
such information is requested from, or any such negotiations or discussions are
sought to be initiated or continued with, it; provided, however, that nothing
contained in this Section 8.2 shall prohibit the General Partners of Seller,
from (i) furnishing information to, or entering into discussions or
negotiations with, any person or entity that makes an unsolicited bona fide
Acquisition Proposal, if, and only to the extent that, (A) the General
Partners, after consultation with and based upon the advice of Katten Muchin &
Zavis, or another nationally recognized law firm selected by Seller, determines
in good faith that such action is required for the General Partners to comply
with their fiduciary duties to their partners under applicable law, (B) prior
to furnishing such information to, or entering into discussions or negotiations
with, such person or entity, Seller provides written notice to Purchaser to the
effect that it is furnishing information to, or entering into discussion or
negotiations with, such person or entity, and (C) Seller keeps Purchaser
informed of the status of any such discussions or negotiations; and (ii) to the
extent applicable, complying with Rule 14e-2 and Rule 14a-9 and any other
applicable provisions or rules promulgated under the Securities Exchange Act of
1934, as amended (the "Exchange Act"), with regard to an Acquisition Proposal.
Notwithstanding anything to the contrary set forth herein, nothing in this
Section 8.2 shall permit Purchaser or Seller to terminate this Agreement except
as specifically provided in Section 8.4 hereof.

     8.3  Consent Solicitation.  Seller will take all actions reasonably
necessary in accordance with applicable law and its Partnership Agreement to
solicit and seek to obtain the requisite consent of the limited partners of the
Seller as required by the terms of its Partnership Agreement as promptly as
practicable to consider and vote upon the approval of this Agreement and the
transactions contemplated hereby, subject to the provisions of Section 8.2.
The General Partners of Seller shall recommend that the limited partners of
Seller approve this Agreement and the transactions contemplated hereby, subject
<PAGE>
to the provisions of Section 8.2, and shall use its commercially reasonable and
good faith efforts to seek to obtain such approval, including, without
limitation, by having the Consent Solicitation (as hereafter defined) cleared
by the Commission (as hereafter defined) for mailing to partners as promptly as
practicable and by timely mailing the Consent Solicitation to its limited
partners.  If, at any time after the Closing Date, any further action is
reasonably necessary or desirable to carry out the purpose of this Agreement,
the proper officers, directors, trustees or partners of the Seller, the General
Partners and Purchaser shall take all such necessary action.  Seller shall
promptly prepare and file with the Securities and Exchange Commission (the
"Commission") as soon as practicable a consent solicitation statement (the
"Consent Solicitation") with respect to the solicitation by the General
Partners of the consent of their partners to this Agreement and the
transactions contemplated hereby.  Seller and the General Partners will cause
the Consent Solicitation to comply as to form in all material respect with the
applicable provisions of the Exchange Act and the rules and regulations
thereunder.

     8.4  Termination.  This Agreement may be terminated and abandoned at any
time prior to the Closing Date:

     (a)  by mutual written consent of Seller and Purchaser;

     (b)  by Purchaser if (i) Seller shall have failed to file the Consent
     Solicitation with the Commission by April 10, 1996; (ii) Seller shall have
     failed as soon as practicable after the Commission has indicated that it
     has no further comment thereon to mail the Consent Solicitation to its
     partners or to include the recommendation of the General Partners of this
     Agreement and the transactions contemplated hereby in the Consent
     Solicitation or to otherwise comply with its covenant in Section 8.3;
     (iii) the General Partners of Seller shall have recommended that the
     partners of Seller accept or approve an Acquisition Proposal by a person
     other than Purchaser (or Seller or the General Partners shall have
     resolved to do such); or (iv) the General Partners of Seller shall have
     withdrawn, amended, modified or changed their approval or recommendation
     of this Agreement or any of the transactions contemplated hereby;

     (c)  by Seller, if the General Partners of Seller recommend to Seller's
     partners approval or acceptance of an Acquisition Proposal by a person
     other than Purchaser but only in the event that the General Partners of
     Seller, after consultation with and based upon the advice of Katten Muchin
     & Zavis or another nationally recognized law firm, has determined in good
     faith that such action is necessary for the General Partners of Seller to
     comply with their fiduciary duties to their partners under applicable law;
     or

     (d)  by either Seller or Purchaser, if the limited partners of Seller do
     not consent to the transaction set forth in this Agreement in accordance
     with the terms of its Partnership Agreement on or before June 15, 1996
     (other than due to the failure of the party seeking to terminate this
     Agreement to perform its obligations under this Agreement required to be
     performed by it at or prior to June 15, 1996); provided that either
     Purchaser or Seller may extend such date from June 15, 1996 until July 15,
     1996.  Notwithstanding anything contained herein to the contrary, the
     Closing Date shall occur on the later of May 15, 1996 or 2 business days
     after receipt of the approval of the transaction contemplated herein by
<PAGE>
     the limited partners of Seller in accordance with the terms of Seller's
     partnership agreement.

     The right of any party hereto to terminate this Agreement pursuant to this
Section 8.4 shall remain operative and in full force and effect regardless of
any investigation made by or on behalf of any party hereto, any person
controlling any such party or any of their respective partners, employees,
officers, directors, trustees, agents, representatives or advisors, whether
prior to or after the execution of this Agreement.

     8.5  Effect of Termination.

     (a)  In the event of the termination and abandonment of this Agreement
     pursuant to Section 8.4 hereof, this Agreement shall forthwith become void
     and have no effect, without any liability on the part of any party hereto
     and all rights and obligations of any party hereto shall cease (i) except
     that Purchaser shall receive the Earnest Money and all interest thereon,
     (ii) except for Purchaser's obligation to indemnify Seller and restore the
     Properties, as more fully set forth in Paragraph 7, and (iii) except as
     otherwise specifically set forth herein; provided, however, that nothing
     contained in this Section 8.5 shall relieve Seller from any liability
     under Section 8.5(b).

     (b)  If this Agreement terminates (i) as a result of Section 8.4(b) or
     (c), and within 150 days of such termination Seller consummates a
     transaction which was the subject of an Acquisition Proposal or enters
     into a definitive agreement with respect to a transaction which was the
     subject of an Acquisition Proposal, or (ii) as a result of Section 8.4(d)
     and at the time of such termination an Acquisition Proposal was
     outstanding and within 150 days of such termination Seller consummates a
     transaction pursuant to any Acquisition Proposal (whether or not
     outstanding at the time of such termination) or enters into a definitive
     agreement with respect to a transaction pursuant to any Acquisition
     Proposal (whether or not outstanding at the time of such termination), in
     either such case, upon consummation of such transaction, Seller shall pay
     Purchaser an amount (the "Termination Amount") in cash equal to the sum of
     (i) $1,342,000, plus (ii) one-half of Purchaser's out-of-pocket costs and
     expenses solely relating to any cancellation fee due and payable to Title
     Insurer or in connection with the Updated Surveys and the Environmental
     Reports (excluding any related fees and disbursements of legal counsel).
     For purposes of this Section 8.5(b), an Acquisition Proposal that is in
     the form of a tender offer shall be deemed to be consummated only if such
     tender offer is accepted by 40% or more of the outstanding limited
     partnership interests.

     (c)  If this Agreement terminates as a result of Section 8.4(b), (c) or
     (d), at any time prior to or within 150 days after termination of this
     Agreement, Seller shall not enter into any agreement relating to an
     Acquisition Proposal with a person other than Purchaser unless such
     agreement provides that such person shall be obligated to pay any
     Termination Amount due Purchaser under this Section 8.5.

     (d)  The parties acknowledge and agree that the provisions for payment of
     the Termination Amount are included herein in order to induce Purchaser to
     enter into this Agreement and to reimburse Purchaser for incurring costs
     and expenses related to entering into this Agreement and consummating the
     transactions contemplated by this Agreement.  The parties hereto agree
<PAGE>
     that Purchaser's rights to payment of the Termination Amount shall be in
     addition to any other rights or remedies pursuant to Paragraph 12.

     (e)  Notwithstanding any provision to the contrary herein, the aggregate
     amount of the Termination Amount payable to Purchaser pursuant to this
     Section 8.5 shall be subject to the limitations set forth in Section 8.6.

     8.6  Payment of Termination Amount.

     (a)  In the event that Seller is obligated to pay Purchaser the
     Termination Amount pursuant to Section 8.5, Seller (or any other person to
     the extent provided by Section 8.5(c)) shall pay to Purchaser from the
     Termination Amount deposited into escrow in accordance with the next
     sentence, an amount equal to the lesser of (m) the Termination Amount and
     (n) the sum of (1) the maximum amount that can be paid to Purchaser
     without causing Purchaser to fail to meet the requirements of Sections
     856(c)(2) and (3) of the Internal Revenue Code of 1986, as amended (the
     "Code"), determined as if the payment of such amount did not constitute
     income described in Sections 856(c)(2)(A)-(H) or 856(c)(3)(A)-(I) of the
     Code ("Qualifying Income"), as determined by Purchaser's certified public
     accountants, plus (2) in the event that Purchaser receives either (X) a
     letter from Purchaser's counsel as described in Section 8.6(b)(ii), an
     amount equal to the Termination Amount less the amount payable under
     clause (1) above.  To secure Seller's obligation to pay these amounts,
     Seller shall deposit into escrow an amount in cash equal to the
     Termination Amount with an escrow agent selected by Purchaser and on such
     terms (subject to Section 8.6(b)) as shall be agreed upon by Purchaser and
     the escrow agent.  The payment or deposit into escrow of the Termination
     Amount pursuant to this Section 8.6(a) shall be made on or prior to the
     date of the event which gives rise to the payment of the Termination
     Amount by wire transfer or bank check.

     (b)  The escrow agreement shall provide that the Termination Amount in
     escrow (including any applicable interest thereon) or any portion thereof
     shall not be released to Purchaser unless the escrow agent receives any
     one or combination of the following:  (i) a letter from Purchaser's
     certified public accountants indicating the maximum amount that can be
     paid by the escrow agent to purchaser without causing Purchaser to fail to
     meet the requirements of Sections 856(c)(2) and (3) of the Code determined
     as if the payment of such amount did not constitute Qualifying Income or a
     subsequent letter from Purchaser's accountants revising that amount, in
     which case the escrow agent shall release such amount to Purchaser, or
     (ii) a letter from Purchaser's counsel indicating that Purchaser received
     a ruling from the IRS holding that the receipt by Purchaser of the
     Termination Amount (including any applicable interest thereon) would
     either constitute Qualifying Income or would be excluded from gross income
     within the meaning of Sections 856(c)(2) and (3) of the Code (or
     alternatively, Purchaser's legal counsel has rendered a legal opinion to
     the effect that the receipt by Purchaser of the Termination Amount
     (including any applicable interest thereon) would either constitute
     Qualifying Income or would be excluded from gross income within the
     meaning of Sections 856(c)(2) and (3) of the Code), in which case the
     escrow agent shall release the remainder of the Termination Amount
     (including any applicable interest thereon) to Purchaser.  Seller agrees
     to amend this Section 8.6 at the request of Purchaser in order to (x)
     maximize the portion of the Termination Amount (including any applicable
<PAGE>
     interest thereon) that may be distributed to Purchaser hereunder without
     causing Purchaser to fail to meet the requirements of Sections 856(c)(2)
     and (3) of the Code, (y) improve Purchaser's chances of securing a
     favorable ruling described in this Section 8.6(b) or (z) assist Purchaser
     in obtaining a favorable legal opinion from its counsel as described in
     this Section 8.6(b); provided that Purchaser's legal counsel has rendered
     a legal opinion to Purchaser to the effect that such amendment would not
     cause Purchaser to fail to meet the requirements of Section 856(c)(2) or
     (3) of the Code.  The escrow agreement shall also provide that any portion
     of the Termination Amount (including any applicable interest thereon) held
     in escrow for five years shall be released by the escrow agent to Seller.
     Seller shall not be a party to such escrow agreement and shall not bear
     any cost of or have any liability resulting from the escrow agreement.

     (c)  Notwithstanding anything to the contrary set forth in this Agreement,
     in the event Purchaser is required to file suit to seek all or a portion
     of the Termination Amount (including any applicable interest thereon), it
     shall be entitled to all expenses, including reasonable attorneys' fees
     and expenses, which it has incurred in enforcing its rights hereunder;
     provided that payment of such expenses shall be subject to the limitations
     of Section 8.6(a) (determined as if such expenses were included in the
     Termination Amount).

     8.7  Exception.  The provisions of this Paragraph 8 shall not apply in any
respect to the offer by Public Storage, Inc. to purchase partnership interests
of Seller as set forth in the Schedule 14d-1 of Public Storage, Inc. and the
related offer to purchase as such documents have been amended or supplement and
are in effect on the date hereof.
<PAGE>

                           PRELIMINARY APPRAISAL OF
                   A TAX-EXEMPT LIMITED PARTNERSHIP INTEREST
                                      AND
                    A TAXABLE LIMITED PARTNERSHIP INTEREST
                                      IN
                    BALCOR/COLONIAL STORAGE INCOME FUND-86
                                  (BCSIF-86)
                               SKOKIE, ILLINOIS
                            AS OF DECEMBER 31, 1995
<PAGE>
February 2, 1996


The Balcor Company
Bannockburn Lake Office Plaza
2355 Waukegan Road, Suite A200
Bannockburn, IL 60015

      Attn:  Mr. John K. Powell, Jr. - First Vice President

Gentlemen:

In accordance with your request, we are pleased to submit our preliminary
opinion of the Fair Market Value of a Tax-Exempt Limited Partnership Interest
and a Taxable Limited Partnership Interest in:

             Balcor/Colonial Storage Income Fund-86
               ("BCSIF-86" and "The Partnership")
                (An Illinois Limited Partnership)

as of December 31, 1995 .

The term "Fair Market Value" is defined as follows:

     The amount, in dollars, which a Limited Partnership Interest in
     Balcor/ Colonial Storage Income Fund - 86 is worth to an investor who
     purchases the Interest with the intention of holding it to maturity,
     who fully understands the complexities of the investment, and has an
     interest in the potential interest income and capital appreciation of
     the Limited Partnership Interest.  The valuation does not represent
     the amount that might be received by a holder of a Limited
     Partnership Interest should he/she decide to liquidate the Interest
     prior to maturity.
<PAGE>
The Balcor Company                                February 2, 1996


Based on our analyses and conclusions set forth in this report, the preliminary
estimate  of the Fair Market Value of a Limited Partnership Interest in
Balcor/Colonial Storage Income Fund-86, as of December 31, 1995, was:

     1.  Tax-Exempt and Taxable Limited 
         Partnership Interests                    $280.00
                                                  -------

As of the date of this appraisal audited year-end balance sheet financial data
was not available.  Consequently September 30, 1995 Working Capital numbers
were used in the valuation, with the expectation that the Working Capital would
not materially change by December 31, 1995.

In the year ended December 31, 1993, the value of a Limited Partnership
Interest increased $5.00 as a result of an improvement in projected cash flows.

For the year ended December 31, 1994, the value of a Limited Partnership
Interest increased $23.00 as a result of improved cash flow projections based
on increased rentals.  Earnings increased 24% in 1994 although actual cash flow
was somewhat less due to capital expenditures.  The discount rates were
increased 0.50% to reflect the general increase in medium to long term interest
rates.

In the year ended December 31, 1995, the preliminary value of a Limited
Partnership Interest decreased $2.00, mainly due to setting the termination of
the Partnership for the end of the year 2000.  Certain risk rates were reduced.

A balance sheet adjustment has commenced with the allocation of an estimated
portion of future cash flow to be accrued for certain costs to be incurred
relating to the dissolution and termination of the Partnership.  These
anticipated costs are comprised of legal fees, accounting fees, management fees
and other administrative costs.  The General Partner, for the year ended
December 31, 1995, has accrued an amount equal to the present value of expected
fund charges.  For the year ended December 31, 1995, the reserve amount is
$1,768,535.

In the valuation of BCSIF-86 for the year ended December 31, 1985, all
components of income and expenses which had tax consequences from an investment
in the Partnership were adjusted for an estimated 40% tax rate.  Because of the
many permutations and combinations of tax benefits available and/or not
available to the taxable investor under the new tax legislation, and the
confusion surrounding the new tax legislation, it has been decided to delete
any tax benefits from the calculation of the value per interest.  The
Partnership will provide the tax benefit data to the taxable investor in order
for the owner of the Partnership Interest to apply it to his or her individual
tax structure.
<PAGE>
The Balcor Company                                February 2, 1996


A copy of this report is retained  in our files, together with the  information
from which the report was compiled.

Respectfully submitted,

/s/Raymond Ghelardi                          /s/Clement H. Darby

Valuation Counselors Group, Inc.             Darby & Associates
Raymond Ghelardi                             Clement H. Darby
Senior Vice President                        President

cc:  Mr.Martin Dempski
     Ms. Mary J. Mojica
     Ms. Jayne Kosik
     Ms. Jane Cody
<PAGE>
                               TABLE OF CONTENTS



Statement of Facts and Limiting Conditions

Introduction

Allocation of Profits and Losses

Payments to the Limited Partners and General Partners

Description of the Assets

Valuation of a Limited Partnership Interest

Valuation of the Equity Cash Flows

Valuation of the Offering Expenses

Conclusion of Value


Schedule

   A Balance Sheet

   B Amortization of Offering Expenses

   C Summary of Fair Market Calculation
<PAGE>
                  STATEMENT OF FACTS AND LIMITING CONDITIONS

Valuation Counselors Group, Inc./Darby & Associates Joint Venture strives to
clearly and accurately disclose the assumptions and limiting conditions that
directly affect an appraisal analysis, opinion or conclusion.  In order to
assist the reader in interpreting this report, such assumptions are set forth
as follows:

Valuation Counselors Group, Inc./Darby & Associates Joint Venture reserves the
right to make adjustments to the analysis, opinion and conclusions set forth in
the report as deemed necessary by consideration of additional or more reliable
data that subsequently may become available.

No opinion is rendered as to legal fee, property title or mortgage notes
related to the appraised assets, which are assumed to be good and marketable.

It is assumed that no opinion is intended in matters that require legal,
engineering or other professional advice which has been or will be obtained
from professional sources; the valuation report will not be used for guidance
in professional matters exclusive of the appraisal and valuation discipline.

Information furnished by others is presumed to be reliable, and where so
specified in the report, has been verified; however, no responsibility, whether
legal or otherwise, is assumed for its accuracy and cannot be guaranteed as
being certain.  All facts and data set forth in the report are true and
accurate to the best of the Appraiser's knowledge and belief.  No single item
of information was completely relied upon to the exclusion of other
information.

All financial data, operating histories and other data relating to income and
expenses attributed to the assets and the Partnerships have been provided by
Management or its representatives and have been accepted without further
verification except as specifically stated in the report.

It should be specifically noted that the valuation assumes the appraised assets
will be competently managed and maintained by financially sound owners over the
expected period of ownership except where noted, specifically in assets during
the period of foreclosure where Balcor may not have control.  This appraisal
engagement does not entail an evaluation of management's effectiveness, nor are
we responsible for future marketing efforts and other management or ownership
actions upon which actual results will depend.

Neither the report nor any portions thereof, especially any conclusions as to
value, the identity of the appraiser or Valuation Counselors Group, Inc./Darby
& Associates Joint Venture shall be disseminated to the public through public
relations media, news media, sales media, prospectus or any other public means
of communications without the prior written consent and approval of Valuation
Counselors Group, Inc./Darby & Associates Joint Venture.  The date of the
valuation to which the value estimate conclusion applies is set forth in the
report.

The preponderance of working paper support for this valuation is maintained in
the offices of management, Balcor Mortgage Advisors.
<PAGE>
Neither the fees nor any of the terms and conditions of the appraisal
assignments given to Valuation Counselors Group, Inc./Darby & Associates Joint
Venture by Balcor Mortgage Advisors are contingent upon the values reported.

No independent investigation of the fair market value of the underlying real
estate assets has been made by Valuation Counselors Group, Inc./Darby &
Associates Joint Venture.  We have reviewed the real estate appraisals for
reasonableness, but have assumed the real estate appraisals obtained by Balcor
Mortgage Advisors are independent and accurate.  

In the event that this appraisal is used as basis to set a market price for a
Limited Partnership Interest in Balcor/Colonial Storage Income Fund-86, no
responsibility is assumed for the seller's inability to obtain a purchaser at
the value reported herein.

The reader of this valuation report should be fully conversant with the terms
and conditions of Balcor/Colonial Storage Income Fund-86 Limited Partnership as
set forth in the Prospectus, other related documents, and the prior appraisals
of a Limited Partnership Interest in Balcor/Colonial Storage Income Fund-86.

We have discussed the current status and condition of the Real Estate Owned
with the management of Balcor Mortgage Advisors and have accepted their
comments as being factual.
<PAGE>
                                 INTRODUCTION

Balcor/Colonial Storage Income Fund-86 (the "Partnership" and "BCSIF-86") is a
limited partnership formed in May 20, 1986 and amended October 9, 1986 pursuant
to the Illinois Limited Partnership Act.  The Partnership Agreement provides
for Balcor Storage Partners-86 (a general partnership) and Colonial Storage 86,
Inc. to be the General Partners and for the admission of additional Limited
Partners through the sale of up to 400,000 Limited Partnership Interests
(Interests) at $250 per Interest.

The Partnership is intended to serve as an investment vehicle for qualified
profit-sharing, pension and other retirement trusts; bank commingled trust
funds for such trusts; Individual Retirement Accounts (IRAs) and plans for
self-employed individuals; government pension and retirement trusts; and other
entities intended to be exempt from Federal income taxation such as certain
religious, charitable, scientific, literary and educational corporations, funds
and foundations ("Tax-exempt Investors" or "Tax-exempt Limited Partners").  The
Partnership is also intended to serve as an investment vehicle for taxable
individuals and entities ("Taxable Investors" or "Taxable Limited Partners").

The Partnership commenced the offering of Interests to the Public on October
14, 1986 and sold $64,226,000 in Limited Partnership Interests through June 15,
1987.  The sale was terminated on June 15, 1987 upon the sale of 256,904
Interests.

The principal purpose of the Partnership is to acquire, own, maintain, operate,
lease and hold for capital appreciation and current income, existing
mini-warehouse facilities offering storage space for business and personal
use.  The Partnership owned a total of 16 mini-warehouses as of December 31,
1987 having acquired 4 mini-warehouse facilities in December 1986 and 7 in
March 1987.  In addition the Partnership acquired 5 additional mini-warehouses
in the second half of 1987.  In the twelve month period ended December 31,
1988, the Partnership acquired an additional nine mini-warehouses from
non-affiliated entities, making a total of 24 mini-warehouses as of December
31, 1995.

Eleven of the properties which the Partnership acquired were mini-warehouse
facilities purchased from sellers who are affiliates of Colonial.  The purchase
price and terms of the acquisitions were negotiated at arm's length between
affiliates of Balcor and the sellers prior to the affiliation of Balcor and
Colonial as General Partners of the Partnership, consistent with the General
Partners' fiduciary duty to the Limited Partners.  The purchase price for each
mini-warehouse facility was derived by applying a capitalization formula to the
net operating revenue of each property.  In determining the capitalization
formulas, the parties considered values of mini-warehouse facilities owned by
competitors, the locations of the mini-warehouse facilities and the prospects
for long-range appreciation, among other factors.

The Partnership also received independent appraisals for each property it
purchased and the purchase price of each such property did not exceed its
appraised value.  It should be noted that appraisals are estimates of value and
should not be relied upon as measures of true worth or realizable value.
<PAGE>
ALLOCATIONS OF PROFITS AND LOSSES

For Federal income tax purposes each item of the Partnership's profits and
losses for the period prior to October 1, 1986 will be allocated 99% to the
General Partners and 1% on the initial Limited Partner.  Therefore, each item
of the Partnership's profits and losses will be allocated 1% to the General
Partners and 99% among the Limited Partners.  When a property is sold, the
General Partners will be allocated profits equal to the greater of (I) 1% of
total profits, or (ii) the amounts of Net Cash Proceeds distributed to the
General Partners on account of such sale (in excess of subordinated Net Cash
Receipts), and the balance of profits will be allocated to the Limited
Partners.  Any losses from the sale of a property will be allocated 1% to the
General Partners and 99% among the Limited Partners.  Any ordinary income
arising from recapture as a result of the sale or other disposition of
Partnership property, as provided for in sections 467, 751, 1245 or 1250 of the
Internal Revenue Code, shall be allocated to the Partners to whom or to whose
predecessors in interest the deduction or other benefit to which said recapture
was attributable was allocated.  A General Partner may assign a portion of its
interest in the profits, losses and cash distributions from the Partnership to
a partnership for the benefit of certain employees of such General Partner and
its affiliates.
<PAGE>
             PAYMENTS TO THE LIMITED PARTNERS AND GENERAL PARTNERS

90% of all Net Cash Receipts available for distribution will be distributed to
the Limited Partners and 10% will be distributed to the General Partners (1% as
a distributive share from operations and 9% as a partnership incentive
management fee) provided that the General Partners' share of Net Cash Receipts
shall be subordinated to a Cumulative Distribution of 6% during the first 12
month period after termination of the offering, 8% during the next 12 month
period, and 10% during each 12 month period thereafter.  For each period during
which the Cumulative Distribution is not attained, the General Partners' share
of Net Cash Receipts will be deferred to the extent of such deficiency and such
deferred portion will be paid to the General Partners only from distributed Net
Cash Proceeds after required subordination levels are attained.  A deficiency
in the Cumulative Distribution for a particular year will not by itself cause
the subordination of the General Partners' share of Net Cash Receipts in later
years.  However, deficiencies in the Cumulative Distribution for particular
years may be satisfied out of Net Cash Receipts distributed in later years in
excess of the required Cumulative Distribution for those years.  Net Cash
Receipts will be computed after the deduction of Partnership expenses.  It is
not expected that these rates of return to the Limited Partners will be
achieved on a cumulative basis during the life of the fund; consequently, it is
highly unlikely that there will be any distributions to the General Partners,
and none has been accrued.

The net proceeds of any sale, financing or refinancing (other than a financing
or refinancing within 18 months of the acquisition of a property) will not be
reinvested in new acquisitions.  All Net Cash Proceeds available for
distribution will be distributed to the holders of Interests until they have
received an amount equal to their Original Capital plus any deficiency in a
Cumulative Distribution of 6% during the first twelve month period following
termination of the offering, 8% during the second twelve month period and 10%
during each twelve month period thereafter.  If the receipt of any portion of
the General Partners' share of Net Cash Receipts has been deferred as a result
of subordination to the Cumulative Distribution, any additional Net Cash
Proceeds will then be distributed to the General Partners to the extent of such
deferred amounts.  Therefore, holders of Interests will receive 85% and the
General Partners will receive 15% of any additional Net Cash Proceeds available
for distribution.  The same comments pertaining to distributions to the General
Partners in the first paragraph pertain to this paragraph.

The Net Cash Receipts and Net Cash Proceeds available for distribution are
determined by the General Partners after they create any reserves or make
expenditures reasonably necessary or appropriate for the operation of the
Partnership.  There is no assurance that the Partnership will generate Net Cash
Receipts or Net Cash Proceeds, or that, if generated, they will be available
for distribution.

All Partnership distributions are made quarterly to the persons recognized as
the holders of Interests as of the last day of the immediately preceding
calendar quarter.  Distributions commenced in mid-1987.

Investors received offering period payments on their Interests projected at an
initial rate of 6% per annum from the approximate time of investment until the
termination of the public offering.
<PAGE>
The General Partners believe the cash generated from property operations should
enable the Partnership to continue making quarterly distributions to Limited
Partners.  However, the level of future cash distributions to Limited Partners
will be dependent upon the amount of cash flow generated by the Partnership's
properties as to which there can be no assurance.  Pursuant to the Partnership
Agreement, the General Partners are entitled to 10% of Net Cash Receipts
available for distribution, subject to certain subordinations in the periods
following the termination of the offering.  From the inception of the offering
through September 30, 1995, the General Partners' share of Net Cash Receipts
totaled approximately $3,880,000, of which $3,543,000 is subordinated.  The
General Partners are entitled to receive such subordinated amounts only from
distributed Net Cash Proceeds.

            Distributions to the Limited Partnership

        Average Number                  Annual
Year      of Interests       Amount      Rate   Amount Paid
- ----    --------------        ------    ------   -----------
1987 (including
 offering period)             $7.50              $1,926,780
1988           256,904        16.26      6.50%    4,177,259
1989           256,904        17.52      7.01%    4,500,960
1990           256,904        16.82      6.73%    4,321,126
1991           256,904        16.12      6.45%    4,141,292
1992           256,904        16.66      6.66%    4,280,022
1993           256,904        17.22      6.89%    4,423,887
1994           256,904        18.20      7.28%    4,675,652
1995           256,904        20.88      8.35%    5,364,156
<PAGE>
                           DESCRIPTION OF THE ASSETS

The Partnership owns directly the twenty-four properties described below:

                        Land               Net          No. of
                        Area     Rentable Area        Rentable
Location             (Acres)     (Square Feet)          Spaces
- ---------            -------     -------------        ---------
201 Cobb Parkway         3.1            47,980             431
Marietta, Georgia

6390 Winchester Road     2.3            39,444             360
Memphis, Tennessee

5675 Summer Avenue       2.4            46,010             377
Memphis, Tennessee

2064 Briarcliff          2.8            45,700             174
Atlanta, Georgia

4333 Jackson Drive       3.1            72,572             612
Garland, Texas

321 East Buckingham Road 2.1            40,701             299
Garland, Texas

3218 South Garnett Road  3.7            57,540             464
Tulsa, Oklahoma

5708 Fort Caroline Road  3.7            67,975             768
Jacksonville, Florida

3401 Avenue K            4.7            87,654             897
Plano, Texas

4301 and 4324 Poplar 
  Level Road             4.2            81,982             798
Louisville, Kentucky

2719 Morse Road          4.3            62,190             518
Columbus, Ohio

5036 Cleveland Avenue    5.0            65,086             583
Fort Myers, Florida
<PAGE>
Land                     Net            No. of
                        Area     Rentable Area        Rentable
Location             (Acres)     (Square Feet)          Spaces
- ---------            -------     -------------        ---------
3281 Western Branch Blvd 5.5            75,201             747
Chesapeake, Virginia

2300 Kangaroo Drive      4.0            47,502             657
Durham, North Carolina

28 W. 650 Roosevelt Rd   5.6            48,145             550
Winfield, Illinois

1131 Semoran Boulevard   3.9            67,159             641
Casselberry, Florida

36 Pine Knoll Road       4.2            50,325             446
Greenville, South Carolina 

750 East Third Street    3.3            55,700             450
Lexington, Kentucky

1900 U.S. Highway 
 19 South                5.4            80,732             748
Tarpon Springs, Florida

7415 W. Dean Road       11.7           205,190           1,107
Milwaukee, Wisconsin

W229 N590 Foster Court and
N5 W22966 Bluemound Road 3.0            49,632             219
Waukesha, Wisconsin

3120 Breckenridge Lane   2.1            34,490             329
Louisville, Kentucky

2275 S. Semoran Boulevard1.9            30,050             345
Orlando, Florida

11195 Alpharetta Highway 9.1           113,310             680
Roswell, Georgia
<PAGE>
                  VALUATION OF A LIMITED PARTNERSHIP INTEREST

The valuation methodology used in estimating the Fair Market Value of a Limited
Partnership Interest in Balcor/Colonial Storage Income Fund-86 is based upon
substituting the estimated present value of the Equity Cash Flows in place of
the Investment in Real Estate at Cost, Land, Buildings and Improvements.  In
addition, the unamortized portions of the Offering Expenses and Loan Fees were
added to the Assets.  For financial reporting purposes, initially the total
Offering Expenses and Loan Fees were deducted from the proceeds of the Limited
Partnership Interests.  Current Assets and Current Liabilities remained as
stated and subsequently are called "Net Current Assets."  Commencing with the
year December 31, 1993, an amount equal to the present value of the Fund
Administration Costs has been deducted from the cash flow in anticipation of
the dissolution and termination of the Partnership.

Cash and the present value of the Equity Cash Flows initially were segregated
into the interests of the Tax-exempt Limited Partnership Interests, Taxable
Limited Partnership Interests and General Partner Interest Shares in accordance
with the terms of the Limited Partnership Agreement and the proportionate share
of the Partnership Interests.  Credits are no longer calculated for the Taxable
Limited Partnership Interests for the current tax effect and the present value
of the future tax effect of the tax benefits which accrue to them in accordance
with the Agreement; consequently, the values of the Taxable and the Tax-exempt
Limited Partnership Interest Shares are the same.
<PAGE>
                                  SCHEDULE A

                   BALCOR/COLONIAL STORAGE INCOME FUND - 86
                       (AN ILLINOIS LIMITED PARTNERSHIP)
                                 BALANCE SHEET
                              SEPTEMBER 30, 1995
                                  (UNAUDITED)

Assets
- ------
    Cash and cash equivalents                 $3,686,441
    Net Accounts Receivable                       76,489
    Accrued interest receivable                        0
    Other                                        121,806
                                              ----------
                                              $3,884,736
                                              ----------

    Mini-warehouse facilities, at cost
          Land                                16,925,647
          Buildings                           36,544,292
          Furniture, fixtures and equipment      914,064
                                              ----------
                                              54,384,003
          Less accumulated depreciation       12,258,329
            Mini-warehouse facilities, net of ----------
            accumulated depreciation          42,125,674
          Noncompetition Agreements                    0
                                              ----------
                                             $46,010,410
                                              ==========
Liabilities and Partners' Capital
- ---------------------------------
    Accounts payable                     $             0
    Due to affiliates                             59,758
    Accrued liabilities                          594,859
    Security deposits                             78,302
    Deferred income                              397,590
                                               ---------
          Total liabilities                    1,130,509

    Partners' capital (256,904 Limited Partnership
      Interests issued and outstanding)       44,879,901
                                              ----------
                                             $46,010,410
                                              ==========
<PAGE>
                      VALUATION OF THE EQUITY CASH FLOWS

As of December 31, 1995, the General Partner adopted a current strategy to
terminate the Partnership at year-end 2000.  Prior to December 31, 1995, the
valuation of a Limited Partnership Interest was based on a ten-year moving
period.  This change results in a minor reduction in the value of a Limited
Partnership Interest.

The fair market value of the Equity Cash Flows is equal to the sum of the
present values of the Operating Cash Flows and the Sales Proceeds.  The General
Partner has prepared individual cash flows for each property based on a
termination of the Partnership year-end 2000.  The projected Operating Cash
Flows from the properties are increased 4% annually (a reduction from 5% used
in 1988) and have been discounted at an annual rate of 10.00% to a net present
value.  The Agreement calls for the General Partner to receive 10% of the
Operating Cash Flows and the remaining 90% is Limited Partnership Interests.
The General Partners share, however, is subordinated to the Limited Partners
preferred cumulative rates.

Sales Proceeds are calculated on the basis of a 10.00% capitalization rate for
the year-end 2000, adjusting for a 3% sales commission and a 4% escalation
rate..  The net proceeds from the sale have been discounted at an annual rate
of 10.00% to a net present value. 

For the purpose of this valuation we have included:

A summary of the Equity Cash Flows as of December 31, 1995, is as follows:

                  Taxable &       General
                 Tax Exempt       Partner       Total 
                 ----------       -------      -------
Operating Cash 
  Flows         $25,162,482    $        0  $25,162,482

Sales Proceeds   45,238,114             0   45,238,114
                 ----------     ---------   ----------
Total           $70,400,596    $        0  $70,400,596
<PAGE>
                      VALUATION OF THE OFFERING EXPENSES

The valuation methodology of the Partnership Interests includes the
capitalization of the Offering Expenses and their amortization over the life of
the equity assets and debt assets.  As of December 31, 1995, the total
unamortized portion of the Offering Expenses was $640,200.  The quarterly
amortization of offering expenses is $213,411.  This amount is deducted
quarterly from the preceding quarter's net offering expenses.

                                  SCHEDULE B

TOTAL             2,850,131          AMORTIZATION OF OFFERING EXPENSES:
                                                     EQUITY          ASSET
QUARTER ENDING      TERM #         ADJUSTMENTS    (S/L 10 YRS)     REMAINING
- ----------------------------       -------------------------------------------
     31-Dec-86                                          71,253     2,778,878
     31-Mar-87                       5,402,010          71,253     8,109,635
     30-Jun-87                                         213,411     7,896,224
     30-Sep-87           0                             213,411     7,682,813
     31-Dec-87           0                             213,411     7,469,402
     31-Mar-88           0                             213,411     7,255,991
     30-Jun-88           0                             213,411     7,042,580
     30-Sep-88           0                             213,411     6,829,169
     31-Dec-88           0                             213,411     6,615,758
     31-Mar-89           1                             213,411     6,402,347
     30-Jun-89           2                             213,411     6,188,936
     30-Sep-89           3                             213,411     5,975,525
     31-Dec-89           4                             213,411     5,762,114
     31-Mar-90           5                             213,411     5,548,703
     30-Jun-90           6                             213,411     5,335,292
     30-Sep-90           7                             213,411     5,121,881
     31-Dec-90           8                             213,411     4,908,470
     31-Mar-91           9                             213,411     4,695,059
     30-Jun-91           10                            213,411     4,481,648
     30-Sep-91           11                            213,411     4,268,237
     31-Dec-91           12                            213,411     4,054,826
     31-Mar-92           13                            213,411     3,841,415
     30-Jun-92           14                            213,411     3,628,004
     30-Sep-92           12                            213,411     3,414,593
     31-Dec-92           16                            213,411     3,201,182
     31-Mar-93           17                            213,411     2,987,771
     30-Jun-93           18                            213,411     2,774,360
     30-Sep-93           19                            213,411     2,560,949
     31-Dec-93           20                            213,411     2,347,538
     31-Mar-94           21                            213,411     2,134,127
     30-Jun-94           22                            213,411     1,920,716
     30-Sep-94           23                            213,411     1,707,305
     31-Dec-94           24                            213,411     1,493,894
     31-Mar-95           25                            213,411     1,280,483
     30-Jun-95           26                            213,411     1,067,072
     30-Sep-95           27                            213,411       853,661
     31-Dec-95           28                            213,411       640,250
     31-Mar-96           29                            213,411       426,839
     30-Jun-96           30                            213,411       213,428
     30-Sep-96           31                            213,411            17
<PAGE>
                              CONCLUSION OF VALUE

Based on the various analyses of the components of the Partnership's Interests
presented in this report, our conclusions of value are summarized in the
following Schedule C.


                                  SCHEDULE C

                      SUMMARY OF FAIR MARKET CALCULATION
                               DECEMBER 31, 1995

                          Taxable &    General
                         Tax-Exempt    Partner         Total
                         ----------    -------         -----
Cash:
  Working Capital/      $2,754,227           0    2,754,227 
  Undistributed NCR (1)          0           0            0 
  Fund Admin Expenses   (1,768,535)          0   (1,768,535)
                        -----------  ---------   -----------
                          $985,692  $        0     $985,692 
                        -----------  ---------   -----------
Present Value of Equity
 Cash Flows:
  Operating Cash
   Flows (1)             25,162,482          0    25,162,482
  Sales Proceeds         45,238,114               45,238,114
                         ----------  ---------    ----------
                        $70,400,596 $        0   $70,400,596
                         ----------  ---------    ----------
Offering Expenses           640,250                  640,250

Total Value of Assets   $72,026,538
                         ----------
Number of Interest          256,904
                            -------
Value Per Interest          $280.36
                            -------
               Rounded      $280.00
                            -------
Adjusted Original Capital   $250.00
                            -------


(1) Current fund distributions are falling short of the L/P's cumulative
    preferred return rate, and are projected to continue to fall short such
    that cumulative return deficiencies will prohibit the GP from receiving
    its 10% share of NCR.


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