2015 ENDING COST BASIS CALCULATION

2014 Ending Basis     307,612.00
2015 Taxable Income    69,204.00
2015 2015 Redeption  -263,200.00
2015 2015 Tax Dist   -103,680.00
                     -----------
2015 ENDING BASIS       9,936.00


2016 ENDING COST BASIS CALCULATION

2015 Ending Basis:	9,936.00
2016 Taxable Income   366,450.00 (based on (15,460,000/1,476,959)*35,000
2016 Redemption       -95,505.00
2016 Tax Dist         -75,984.00
2016 Regular Dist    -101,975.88
                     -----------
2016 Ending Basis     102,922.00
Estimate

Estimated 2016 Taxable Income Allocable to Unitholders
Ordinary loss			(28,098,000)
Net rental income		    138,000
Interest			    419,000
Section 1231 gain		 43,232,000
Charitable contributions	   (231,000)
                                ------------
Taxable income			 15,460,000

Estimated passive losses 
carried forward to 2016 	 (2,507,000)
                                ------------
Net taxable income		 12,953,000

Weighted average number of units  1,476,959

Estimated 2016 Taxable Income Per Unit 8.77