<PAGE> 1
FIDUCIARY CAPITAL PENSION PARTNERS, L.P.
STATEMENTS OF COMPUTATION OF NET
INVESTMENT INCOME PER LIMITED
PARTNERSHIP UNIT
<TABLE>
<CAPTION>
For the Three Months For the Six Months
Ended June 30, Ended June 30,
-------------------------- -----------------------
2000 1999 2000 1999
-------------- --------- --------- ---------
<S> <C> <C> <C> <C>
Net Investment Loss $ (62,760) $ (15,193) $(125,395) $ (53,527)
Percentage Allocable to Limited Partners 100% 98% 100% 93%
-------------- --------- --------- ---------
Net Investment Loss Allocable
to Limited Partners $ (62,760) $ (14,889) $(125,395) $ (49,780)
============== ========= ========= =========
Weighted Average Number of Limited
Partnership Units Outstanding 869,796 940,336 869,796 940,336
============== ========= ========= =========
Net Investment Loss Per Limited
Partnership Unit $ (.07) $ (.01) $ (.14) $ (.05)
============== ========= ========= =========
</TABLE>