MCNEIL REAL ESTATE FUND XI LTD
SC 14D1, 1995-08-04
OPERATORS OF NONRESIDENTIAL BUILDINGS
Previous: SCHWAB CHARLES CORP, 424B2, 1995-08-04
Next: BANCTEC INC, 10-Q, 1995-08-04



<PAGE>

                        THIS DOCUMENT IS A COPY OF THE
                        SCHEDULE 14D-1 FILED ON AUGUST 4,
                          1995 PURSUANT TO A RULE 201
                         TEMPORARY HARDSHIP EXEMPTION


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C.  20549

                                 SCHEDULE 14D-1

                   Tender Offer Statement Pursuant to Section
                 14(d)(1) of the Securities Exchange Act of 1934
                                (Amendment No. )*

                        MCNEIL REAL ESTATE FUND XI, LTD.
                       (Name of Subject Company [Issuer])

                         HIGH RIVER LIMITED PARTNERSHIP
                                  CARL C. ICAHN
                                    (Bidders)

                            LIMITED PARTNERSHIP UNITS
                         (Title of Class of Securities)

                                   582568 30 9
                      (CUSIP Number of Class of Securities)

                            Keith L. Schaitkin, Esq.
                  Gordon Altman Butowsky Weitzen Shalov & Wein
                        114 West 47th Street, 20th Floor
                            New York, New York 10036
                                 (212) 626-0800

          (Name, Address and Telephone Number of Person Authorized to
             Receive Notices and Communications on Behalf of Bidder)

Calculation of Filing Fee
- -------------------------------------------------------------------------------
Transaction                                       Amount of filing fee: $906.14
Valuation*: $4,530,708
- -------------------------------------------------------------------------------
     * Set forth the amount on which the filing fee is calculated and state how
it was determined.

     [ ] Check box if any part of the fee is offset as provided by Rule 0-
11(a)(2) and identify the filing with which the offsetting fee was previously
paid.  Identify the previous filing by registration statement number, or the
Form or Schedule and the date of its filing.

Amount Previously Paid:   ____________________________________________________
Form or Registration No.: ____________________________________________________
Filing Party: ________________________________________________________________
Dated Filed:  ________________________________________________________________

     *The remainder of this cover page shall be filled out for a reporting
person's initial filing on this form with respect to the subject class of
securities, and for any subsequent amendment containing information which would
alter the disclosures provided in a prior cover page.

     The information required on the remainder of this cover page shall not be
deemed to be "filed" for the purpose of Section 18 of the Securities Exchange
Act of 1934 ("Act") or otherwise subject to the liabilities of that section of
the Act but shall be subject to all other provisions of the Act (however, see
the Notes).



<PAGE>

                                 SCHEDULE 14D-1

CUSIP No. 582568 30 9


1    NAME OF REPORTING PERSON
     S.S. OR I.R.S. IDENTIFICATION NO. OF ABOVE PERSON
          High River Limited Partnership

2    CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP (See Instructions)
                                                                 (a) /x/
                                                                 (b) / /

3    SEC USE ONLY


4    SOURCES OF FUNDS (See Instructions)
          WC

5    CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED PURSUANT TO ITEMS
     2(e) or 2(f)                                                    / /

6    CITIZENSHIP OR PLACE OF ORGANIZATION
          Delaware


7    AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
          50 Units

8    CHECK IF THE AGGREGATE AMOUNT IN ROW (7) EXCLUDES CERTAIN SHARES (See
     Instructions)
          / /

9    PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW (7)
          0%

10   TYPE OF REPORTING PERSON (See Instructions)
          PN; GM


<PAGE>

                                 SCHEDULE 14D-1

CUSIP No. 582568 30 9


1    NAME OF REPORTING PERSON
     S.S. OR I.R.S. IDENTIFICATION NO. OF ABOVE PERSON
          Riverdale Investors Corp., Inc.

2    CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP (See Instructions)
                                                                 (a) /x/
                                                                 (b) / /

3    SEC USE ONLY


4    SOURCES OF FUNDS (See Instructions)
          AF

5    CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED PURSUANT TO ITEMS
     2(e) or 2(f)                                                    / /

6    CITIZENSHIP OR PLACE OF ORGANIZATION
          Delaware


7    AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
          50 Units

8    CHECK IF THE AGGREGATE AMOUNT IN ROW (7) EXCLUDES CERTAIN SHARES (See
     Instructions)
          / /

9    PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW (7)
          0%

10   TYPE OF REPORTING PERSON (See Instructions)
          CO; GM


<PAGE>


                                 SCHEDULE 14D-1

CUSIP No. 582568 30 9


1    NAME OF REPORTING PERSON
     S.S. OR I.R.S. IDENTIFICATION NO. OF ABOVE PERSON
          Carl C. Icahn

2    CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP (See Instructions)
                                                                 (a) /x/
                                                                 (b) / /

3    SEC USE ONLY


4    SOURCES OF FUNDS (See Instructions)
          AF

5    CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED PURSUANT TO ITEMS
     2(e) or 2(f)                                                   / /

6    CITIZENSHIP OR PLACE OF ORGANIZATION
          United States of America


7    AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON
          50 Units

8    CHECK IF THE AGGREGATE AMOUNT IN ROW (7) EXCLUDES CERTAIN SHARES (See
     Instructions)
          / /

9    PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW (7)
          0%

10   TYPE OF REPORTING PERSON (See Instructions)
          IN; GM


<PAGE>



Item 1.   Security and Subject Company.

     (a)  The name of the subject company is McNeil Real Estate Fund XI, Ltd., a
California limited partnership (the "Partnership").  The address of the
Partnership's principal executive offices is 13760 Noel Road, Suite 700, LB70,
Dallas, Texas  75240.

     (b)  This statement on Schedule 14D-1 (the "Statement") relates to an offer
to purchase up to 71,916 limited partnership units ("Units") of the Partnership
for the purchase price of $63.00 per Unit, net to the seller in cash, without
interest, upon the terms and subject to the conditions set forth in the Offer to
Purchase, dated August 3, 1995 (the "Offer to Purchase"), and the related
Assignment of Partnership Interest (collectively with the Offer to Purchase, the
"Offer"), copies of which are attached hereto as Exhibits 1 and 2, respectively.
According to publicly available information, there are 159,813 Units
outstanding.

     (c)  The information set forth in Section 13, entitled "Background of the
Offer" of the Offer to Purchase is incorporated herein by reference.

Item 2.   Identity and Background.

     The persons filing this Statement are High River Limited Partnership, a
Delaware limited partnership ("High River"), Riverdale Investors Corp., Inc., a
Delaware corporation ("Riverdale"), and Carl C. Icahn, a citizen of the United
States of America (collectively, the "Reporting Persons").  The information set
forth in Section 11, entitled "Information Concerning the Purchaser and Certain
Affiliates of the Purchaser" and Schedule I of the Offer to Purchase is
incorporated herein by reference.

Item 3.   Past Contacts, Transactions or Negotiations with the Subject Company.

     (a)  None

     (b)  The information set forth in Section 13 of the Offer to Purchase,
entitled "Background of the Offer," is incorporated herein by reference.

Item 4.   Source or Amount of Funds or Other Consideration.

     (a)  The information set forth in Section 12 of the Offer to Purchase,
entitled "Source of Funds," is incorporated herein by reference.

     (b)  The information set forth in Section 12 of the Offer to Purchase,
entitled "Source of Funds," is incorporated herein by reference.

     (c)  Not Applicable.

Item 5.   Purpose of the Tender Offer and Plans or Proposals of the Bidder.

     (a)-(c)  The information set forth in the "INTRODUCTION", Section 8,
entitled "Future Plans of the Purchaser," and Section 10, entitled "Voting by
the Purchaser," of the Offer to Purchase is incorporated herein by reference.

     (d)-(e)  The information set forth in Section 8, entitled "Future Plans of
the Purchaser," of the Offer to Purchase is incorporated herein by reference.


<PAGE>


     (f)-(g)  The information set forth in Section 7, entitled "Effects of the
Offer," of the Offer to Purchase is incorporated herein by reference.

Item 6.   Interest in Securities of the Subject Company.

     (a)  The information set forth in Section 11, entitled "Information
Concerning the Purchaser and Certain Affiliates of the Purchaser," of the Offer
to Purchase is incorporated herein by reference.

     (b) The information set forth in Section 11, entitled "Information
Concerning the Purchaser and Certain Affiliates of the Purchaser," of the Offer
to Purchase is incorporated herein by reference.

Item 7.   Contracts, Arrangements, Understandings or Relationships with Respect
          to the Subject Company's Securities.

     None.

Item 8.   Persons Retained, Employed or to be Compensated.

     The information set forth in the "INTRODUCTION" and in Section 16, entitled
"Fees and Expenses," of the Offer to Purchase is incorporated herein by
reference.

Item 9.   Financial Statements of Certain Bidders.

     The information set forth in Section 11, entitled "Information Concerning
the Purchaser and Certain Affiliates of the Purchaser," of the Offer to Purchase
is incorporated herein by reference.

Item 10.  Additional Information.

     (a) None

     (b)-(d) The information set forth in Section 15, entitled "Certain Legal
Matters," is incorporated herein by reference.

     (e)  Not Applicable.

     (f) The information set forth in the Offer to Purchase and the related
Assignment of Partnership Interest, copies of which are attached hereto as
Exhibits 1 and 2, respectively, is incorporated herein by reference.

Item 11.  Materials to be Filed as Exhibits.

     The following documents are filed as exhibits to this Schedule 14D-1:

     (a)

     Exhibit 1      Offer to Purchase, dated August 3, 1995

     Exhibit 2      Assignment of Partnership Interest and related
                    instructions

     Exhibit 3      Form of Tombstone Advertisement dated August 3, 1995

     Exhibit 4      Press Release dated August 2, 1995
                    regarding the Offer

     (b)-(f) Not applicable.


 <PAGE>


                                   SIGNATURES


          After due 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:  August 3, 1995


                         HIGH RIVER LIMITED PARTNERSHIP

                         By:  Riverdale Investors Corp., Inc.
                         Title:  General Partner



                         By: /s/ Robert J. Mitchell
                              Robert J. Mitchell
                         Title:  Vice President and Treasurer


                         RIVERDALE INVESTORS CORP., INC.



                         By: /s/ Robert J. Mitchell
                              Robert J. Mitchell
                         Title:  Vice President and Treasurer




                             /s/ Carl C. Icahn
                                 Carl C. Icahn






      [Signature Page for McNeil Real Estate Fund XI, Ltd. Schedule 14D-1]


<PAGE>


                                  EXHIBIT INDEX

                                                                     Page Number
                                                                     -----------
Exhibit 1      Offer to Purchase, dated August 3, 1995

Exhibit 2      Assignment of Partnership Interest
               and related instructions

Exhibit 3      Guidelines for Certification of
               Taxpayer Identification Number on
               Substitute Form W-9

Exhibit 4      Form of Tombstone Advertisement dated
               August 3, 1995

Exhibit 5      Press Release dated August 2, 1995
               regarding the Offer

Exhibit 6      Press Release dated August 2, 1995
               regarding the Offer


<PAGE>


                               OFFER TO PURCHASE FOR CASH
                   UP TO 71,916 UNITS OF LIMITED PARTNERSHIP INTEREST

                                           IN

                            MCNEIL REAL ESTATE FUND XI, LTD.

                                           FOR

                                   $63.00 NET PER UNIT

                                           BY

                             HIGH RIVER LIMITED PARTNERSHIP


                 THE OFFER, WITHDRAWAL RIGHTS AND PRORATION PERIOD WILL
                      EXPIRE AT 12:00 MIDNIGHT, NEW YORK CITY TIME,
                    ON AUGUST 30, 1995, UNLESS THE OFFER IS EXTENDED.

                                        IMPORTANT

     HIGH RIVER LIMITED PARTNERSHIP, A DELAWARE LIMITED PARTNERSHIP (THE
"PURCHASER"), IS OFFERING TO PURCHASE UP TO 71,916 OF THE OUTSTANDING UNITS OF
LIMITED PARTNERSHIP INTEREST ("UNITS") IN MCNEIL REAL ESTATE FUND XI, LTD., A
CALIFORNIA LIMITED PARTNERSHIP (THE "PARTNERSHIP"), AT A PURCHASE PRICE OF
$63.00 PER UNIT (THE "PURCHASE PRICE"), NET TO THE SELLER IN CASH, WITHOUT
INTEREST, LESS THE AMOUNT OF DISTRIBUTIONS PER UNIT, IF ANY, MADE BY THE
PARTNERSHIP FROM THE DATE OF THE OFFER TO PURCHASE, AS IT MAY BE SUPPLEMENTED OR
AMENDED FROM TIME TO TIME (THE "OFFER TO PURCHASE"), UNTIL THE EXPIRATION DATE
(AS DEFINED BELOW), UPON THE TERMS AND SUBJECT TO THE CONDITIONS SET FORTH IN
THE OFFER TO PURCHASE AND IN THE RELATED ASSIGNMENT OF PARTNERSHIP INTEREST,
INCLUDING THE INSTRUCTIONS THERETO, AS IT MAY BE SUPPLEMENTED OR AMENDED FROM
TIME TO TIME (THE "ASSIGNMENT OF PARTNERSHIP INTEREST" WHICH, COLLECTIVELY WITH
THE OFFER TO PURCHASE, CONSTITUTE THE "OFFER").  BECAUSE CARL C. ICAHN CONTROLS
THE PURCHASER, HE MAY BE DEEMED TO BE A "CO-BIDDER" WITH THE PURCHASER.

     ANY HOLDER OF ANY UNITS (EACH A "LIMITED PARTNER") DESIRING TO TENDER UNITS
SHOULD COMPLETE AND SIGN THE ASSIGNMENT OF PARTNERSHIP INTEREST OR A FACSIMILE
THEREOF IN ACCORDANCE WITH THE INSTRUCTIONS IN THE ASSIGNMENT OF PARTNERSHIP
INTEREST AND MAIL OR DELIVER THE SIGNED ASSIGNMENT OF PARTNERSHIP INTEREST AND
THE ASSOCIATED CERTIFICATES OF BENEFICIAL INTEREST IN THE PARTNERSHIP (THE
"CERTIFICATES") TO THE DEPOSITARY (AS DEFINED BELOW).  A LIMITED PARTNER MAY
TENDER ANY OR ALL OF THE UNITS OWNED BY THAT LIMITED PARTNER, PROVIDED, HOWEVER,
IN ORDER FOR A TENDER TO BE VALID, (i) A MINIMUM OF 10 UNITS OR, IF UNITS ARE
TENDERED BY AN INDIVIDUAL

<PAGE>

RETIREMENT ACCOUNT OR A KEOGH PLAN, 3 UNITS, MUST BE SOLD PURSUANT TO THE OFFER
AND (ii) TO THE EXTENT SUCH TENDER IS A PARTIAL TENDER, AFTER THE SALE OF UNITS
PURSUANT TO THE OFFER, THE LIMITED PARTNER MUST CONTINUE TO HOLD AT LEAST THE
MINIMUM NUMBER OF UNITS ((i) AND (ii) COLLECTIVELY, THE "MINIMUM UNITS
REQUIREMENTS") REQUIRED UNDER THE PARTNERSHIP'S PARTNERSHIP AGREEMENT (THE
"PARTNERSHIP AGREEMENT").  SEE SECTION 3 OF THE OFFER TO PURCHASE.

     LIMITED PARTNERS ARE URGED TO CONSIDER THE FOLLOWING FACTORS:

     o     THE PURCHASER IS MAKING THE OFFER WITH A VIEW TO MAKING A PROFIT.
           ACCORDINGLY, THERE IS A CONFLICT BETWEEN THE DESIRE OF THE PURCHASER
           TO PURCHASE UNITS AT A LOW PRICE AND THE DESIRE OF THE LIMITED
           PARTNERS TO SELL THEIR UNITS AT A HIGH PRICE.

     o     THE NET ASSET VALUE PER UNIT OF APPROXIMATELY $82.00 (EXCLUSIVE OF
           CASH AND CASH EQUIVALENTS EQUAL TO APPROXIMATELY $22.00 PER UNIT)
           ESTIMATED BY THE PURCHASER IS GREATER THAN THE PURCHASE PRICE.  SEE
           "INTRODUCTION" AND SECTION 13 OF THE OFFER TO PURCHASE.

     o     IF THE PURCHASER IS SUCCESSFUL IN ACQUIRING A SUBSTANTIAL NUMBER OF
           UNITS PURSUANT TO THE OFFER, THE PURCHASER, WHICH IS CONTROLLED BY
           CARL C. ICAHN, WILL HAVE THE RIGHT TO VOTE THOSE UNITS AND MAY
           THEREBY BE IN A POSITION TO INFLUENCE VOTING DECISIONS WITH RESPECT
           TO THE PARTNERSHIP, INCLUDING, WITHOUT LIMITATION, DECISIONS
           CONCERNING AMENDMENTS TO THE PARTNERSHIP AGREEMENT AND REMOVAL
           AND REPLACEMENT OF THE PARTNERSHIP'S GENERAL PARTNER.  GENERALLY,
           HOWEVER, VOTING DECISIONS OTHER THAN CERTAIN DECISIONS CONCERNING
           THE REMOVAL AND SUBSTITUTION OF THE PARTNERSHIP'S GENERAL PARTNER
           REQUIRE THE CONSENT OF THE PARTNERSHIP'S GENERAL PARTNER PRIOR TO
           EFFECTUATION.  FURTHER, REORGANIZATION TRANSACTIONS REQUIRE A
           SUPERMAJORITY VOTE (AS THOSE TERMS ARE DEFINED IN THE PARTNERSHIP
           AGREEMENT) AND THE CONSENT OF THE PARTNERSHIP'S GENERAL PARTNER
           PRIOR TO EFFECTUATION.  SEE SECTION 10 OF THE OFFER TO PURCHASE.
           THIS MEANS THAT (i) THOSE WHO REMAIN LIMITED PARTNERS AFTER THE
           EXPIRATION OF THE OFFER COULD BE PREVENTED FROM TAKING ACTION THEY
           DESIRE BUT THAT THE PURCHASER OPPOSES AND (ii) THE PURCHASER MAY BE
           ABLE TO TAKE ACTION DESIRED BY THE PURCHASER BUT OPPOSED BY SUCH
           REMAINING LIMITED PARTNERS.

     o     THE TERMS OF THE PARTNERSHIP AGREEMENT REQUIRE THE PARTNERSHIP'S
           GENERAL PARTNER TO BEGIN TO LIQUIDATE THE PARTNERSHIP'S PROPERTIES NO
           LATER THAN AUGUST 6, 1998, AND TO USE COMMERCIALLY REASONABLE EFFORTS
           TO LIQUIDATE AND TERMINATE THE PARTNERSHIP BY DECEMBER 31, 1999.  IN
           THIS REGARD, HOWEVER, IT SHOULD BE NOTED THAT THE PARTNERSHIP'S FORM
           10-K FOR THE FISCAL YEAR ENDED DECEMBER 31, 1994 (THE "FORM 10-K")
           FILED WITH THE SECURITIES AND EXCHANGE COMMISSION (THE "COMMISSION")
           STATES AS FOLLOWS:  "IN LIGHT OF THE DEPRESSED REAL ESTATE MARKET,
           THE PARTNERSHIP HAS NOT BEEN ABLE TO LIQUIDATE ALL OF ITS PROPERTIES
           WITHIN THE

<PAGE>

           ORIGINALLY EXPECTED TIME FRAME OF FROM SIX TO EIGHT YEARS AFTER
           THEIR ACQUISITION (I.E. BETWEEN 1987 AND 1989).  THE GENERAL
           PARTNER NOW EXPECTS TO HOLD THE PARTNERSHIP'S PORTFOLIO OF REAL
           ESTATE INVESTMENTS UNTIL SUCH TIME AS THE REAL ESTATE MARKET AND
           THE PERFORMANCE OF THE PARTNERSHIP INVESTMENTS IMPROVES AND
           PERMITS THE PARTNERSHIP TO ACHIEVE ITS CAPITAL PRESERVATION AND
           CAPITAL GAINS OBJECTIVES.  THERE CAN BE NO ASSURANCE, HOWEVER,
           THAT THE PROPERTIES' VALUES WILL INCREASE OVER AN EXTENDED
           HOLDING PERIOD."

     o     THE PURCHASER MAY SEEK TO REMOVE THE PARTNERSHIP'S GENERAL PARTNER
           BUT, WHILE RESERVING SUCH RIGHT, THE PURCHASER HAS NO PRESENT
           INTENTION OF DOING SO.  SUCH REMOVAL MAY REQUIRE THE PARTNERSHIP TO
           PAY A FEE TO THE PARTNERSHIP'S GENERAL PARTNER AND/OR ITS AFFILIATES
           AND MAY RESULT IN ACCELERATION OF CERTAIN OF THE PARTNERSHIP'S DEBT
           OBLIGATIONS, WHICH MAY HAVE AN ADVERSE EFFECT ON THE PARTNERSHIP. SEE
           "INTRODUCTION" OF THE OFFER TO PURCHASE.

     QUESTIONS AND REQUESTS FOR ASSISTANCE OR FOR ADDITIONAL COPIES OF THE OFFER
TO PURCHASE AND THE ASSIGNMENT OF PARTNERSHIP INTEREST MAY BE DIRECTED TO THE
INFORMATION AGENT (AS DEFINED BELOW) AT THE ADDRESS AND TELEPHONE NUMBER SET
FORTH BELOW AND ON THE BACK COVER OF THE OFFER TO PURCHASE.  NO SOLICITING
DEALER FEES OR OTHER PAYMENTS TO BROKERS FOR TENDERS ARE BEING PAID BY THE
PURCHASER.

     THIS TRANSACTION HAS NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION (THE "COMMISSION") NOR HAS THE COMMISSION PASSED UPON THE
FAIRNESS OR MERITS OF SUCH TRANSACTION NOR UPON THE ACCURACY OR ADEQUACY OF THE
INFORMATION CONTAINED IN THIS DOCUMENT.  ANY REPRESENTATION TO THE CONTRARY IS
UNLAWFUL.

                                          __________________________


                 FOR MORE INFORMATION OR FOR FURTHER ASSISTANCE, PLEASE CALL THE
                                             INFORMATION AGENT:

                                             D.F. KING & CO., INC.
                                           (212) 269-5550 (COLLECT)
                                                    OR
                                          (800) 628-8538 (TOLL FREE)


August 3, 1995
<PAGE>

                                    TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                    Page

<S>                                                                                 <C>
INTRODUCTION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1

THE OFFER. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   4
     Section 1.   Terms of the Offer; Expiration Date; Proration . . . . . . . . . .   4
     Section 2.   Acceptance for Payment and Payment for Units . . . . . . . . . . .   5
     Section 3.   Procedure for Tendering Units. . . . . . . . . . . . . . . . . . .   6
     Section 4.   Withdrawal Rights. . . . . . . . . . . . . . . . . . . . . . . . .   9
     Section 5.   Extension of Tender Period; Termination; Amendment . . . . . . . .  10
     Section 6.   Certain Federal Income Tax Matters . . . . . . . . . . . . . . . .  11
     Section 7.   Effects of the Offer . . . . . . . . . . . . . . . . . . . . . . .  14
     Section 8.   Future Plans of the Purchaser. . . . . . . . . . . . . . . . . . .  14
     Section 9.   Certain Information Concerning the Partnership . . . . . . . . . .  15
     Section 10.  Voting by the Purchaser. . . . . . . . . . . . . . . . . . . . . .  22
     Section 11.  Information Concerning the Purchaser and Certain
                  Affiliates of the Purchaser. . . . . . . . . . . . . . . . . . . .  23
     Section 12.  Source of Funds. . . . . . . . . . . . . . . . . . . . . . . . . .  29
     Section 13.  Background of the Offer. . . . . . . . . . . . . . . . . . . . . .  29
     Section 14.  Conditions of the Offer. . . . . . . . . . . . . . . . . . . . . .  30
     Section 15.  Certain Legal Matters. . . . . . . . . . . . . . . . . . . . . . .  32
     SeCtion 16.  Fees and Expenses. . . . . . . . . . . . . . . . . . . . . . . . .  32

</TABLE>


                                             -i-


<PAGE>
 To the Limited Partners of
 McNeil Real Estate Fund XI, Ltd.



                                 INTRODUCTION

     High River Limited Partnership, a Delaware limited partnership (the
"Purchaser"), hereby offers to purchase up to 71,916 Units at a purchase price
of $63.00 per Unit (the "Purchase Price"), net to the seller in cash, without
interest, less the amount of distributions per Unit, if any, made by the
Partnership from the date of the Offer until the Expiration Date, upon the terms
and subject to the conditions set forth in the Offer.  Limited Partners who
tender their Units in response to the Offer will not be obligated to pay any
commissions or partnership transfer fees.  The Purchaser has retained D.F. King
& Co., Inc. to act as Information Agent (the "Information Agent") and IBJ
Schroder Bank & Trust Company to act as Depositary (the "Depositary") in
connection with the Offer.  The Purchaser will pay all charges and expenses in
connection with the services of the Information Agent and the Depositary.  The
Offer is not conditioned on any minimum number of Units being tendered.  Subject
to the Minimum Units Requirements, a Limited Partner may tender any or all of
the Units owned by that Limited Partner.  Notwithstanding any provision
contained in the Offer to Purchase or any related document, under no
circumstances will the Purchaser be required to accept any Units the transfer of
which to the Purchaser would be prohibited by the Partnership Agreement or any
regulation or procedure adopted thereunder.

     SOME FACTORS TO BE CONSIDERED BY LIMITED PARTNERS.  In considering the
Offer, Limited Partners may wish to consider the following:

     o     The Purchaser is making the Offer with a view to making a profit.
           Accordingly, there is a conflict between the desire of the Purchaser
           to purchase Units at a low price and the desire of the Limited
           Partners to sell their Units at a high price.

     o     If the Purchaser is successful in acquiring a substantial number of
           Units pursuant to the Offer, the Purchaser, which is controlled by
           Mr. Icahn, will have the right to vote those Units and may thereby be
           in a position to influence voting decisions with respect to the
           Partnership, including, without limitation, decisions concerning
           amendments to the Partnership Agreement and removal and replacement
           of the Partnership's general partner.  This means that (i) those who
           remain Limited Partners after the expiration of the Offer could be
           prevented from taking action they desire but that the Purchaser
           opposes and (ii) the Purchaser may be able to take action desired by
           the Purchaser which may be opposed by, and which may not be in the
           best interests of, such remaining Limited Partners.

<PAGE>

     o     The terms of the Partnership Agreement require the Partnership's
           general partner to begin to liquidate the Partnership's properties no
           later than August 6, 1998, and to use commercially reasonable efforts
           to liquidate and terminate the Partnership by December 31, 1999.  In
           this regard, however, it should be noted that the Form 10-K states as
           follows:  "In light of the depressed real estate market, the
           Partnership has not been able to liquidate all of its properties
           within the originally expected time frame of from six to eight years
           after their acquisition (i.e. between 1987 and 1989).  The General
           Partner now expects to hold the Partnership's portfolio of real
           estate investments until such time as the real estate market and the
           performance of the Partnership investments improves and permits the
           Partnership to achieve its capital preservation and capital gains
           objectives.  There can be no assurance, however, that the properties'
           values will increase over an extended holding period."

     o     To the extent that a portion of the losses recognized and allocated
           to the Limited Partners for tax purposes by the Partnership in prior
           years was subject to restrictions on deductions of losses from
           passive activities, such losses were generally "suspended" and
           carried over by the Limited Partners.  Such "suspended" losses may,
           depending on a Limited Partner's particular circumstances, be
           available to offset all or a portion of any gain recognized by such
           Limited Partner on the sale of Units. In the event that a Limited
           Partner tenders all his Units, he would generally be able to deduct
           any loss on the sale along with the balance of any "suspended"
           passive activity losses from prior years. See Section 6 of the Offer
           to Purchase.  Because the offer is being made for less than all of
           the outstanding Units, there can be no assurance that a Limited
           Partner which tenders all of its Units will in fact sell all of its
           Units pursuant to the Offer.

     o     Although the Purchaser is making the Offer for investment purposes,
           it may, depending on the number of Units it acquires pursuant to the
           Offer, be in a position to influence control of the business of the
           Partnership.  If the Purchaser acquires a substantial number of the
           outstanding Units, the Purchaser will be in a position to influence
           voting decisions with respect to the Partnership.  The Purchaser may
           seek to remove the general partner of the Partnership but, while
           reserving such right, the Purchaser has no present intention of doing
           so.

     o     Based solely on financial and other information relating to the
           Partnership that is publicly available in its Forms 10-K and 10-Q
           filed with the Commission, the Purchaser, solely for consideration
           with other information in connection with preparing a bid, estimated
           the net asset value per Unit to be approximately $82.00

                                        -2-

<PAGE>

                (exclusive of cash and cash equivalents equal to approximately
                $22.00 per Unit) (the "Purchaser NAV").  THE PURCHASER HAS NOT
                HAD THE OPPORTUNITY TO CONDUCT AND HAS NOT CONDUCTED ANY
                APPRAISAL OR INSPECTION OF THE PARTNERSHIP'S PROPERTIES AND HAS
                NO INDEPENDENT BASIS WHATSOEVER FOR DETERMINING THE ACCURACY OR
                COMPLETENESS OF THE PARTNERSHIP'S PUBLICLY FILED FINANCIAL
                INFORMATION OR FOR DETERMINING TO WHAT EXTENT, IF ANY, THE
                PURCHASER NAV REPRESENTS THE TRUE NET ASSET VALUE OF EACH UNIT.

     Limited Partners should consult with their respective advisors about the
financial, tax, legal and other implications of accepting the Offer. Limited
Partners are urged to read the Offer to Purchase and the related materials
carefully and in their entirety before deciding whether to tender their Units.

     THE PURCHASER.  The Purchaser is a Delaware limited partnership, the
general partner of which is Riverdale Investors Corp., Inc., a Delaware
corporation ("Riverdale"), and the limited partner of which is Highcrest
Investors Corp., a Delaware corporation ("Highcrest").  Riverdale is owned
directly by Mr. Icahn and Highcrest is owned indirectly by Mr. Icahn.  See
Section 11 of the Offer to Purchase for a description of the Purchaser's
business.

     REASONS FOR THE OFFER.  Although the Purchaser is making the Offer for
investment purposes and with a view to making a profit, it may, depending on the
number of Units it acquires pursuant to the Offer, be in a position to influence
control of the business of the Partnership.  See Section 8 of the Offer to
Purchase.

     CONDITIONS.  The Offer is not conditioned on any minimum number of Units
being tendered. Certain other conditions, however, do apply. See Section 14 of
the Offer to Purchase.

     OUTSTANDING UNITS.  According to publicly available information, there are
159,813 Units issued and outstanding, which, on March 31, 1995, were held by
9,260 Limited Partners.  The Purchaser beneficially owns 50 Units.  See Section
11 of the Offer to Purchase.

     ADDITIONAL INFORMATION.  The Partnership is subject to the information and
reporting requirements of the Securities Exchange Act of 1934, as amended
("Exchange Act"), and in accordance therewith is required to file reports and
other information with the Commission relating to its business, financial
condition and other matters. Such reports and other information may be inspected
at the public reference facilities maintained by the Commission at Room 1024,
Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549, and is
available for inspection and copying at the regional offices of the Commission
located in Northwestern Atrium Center, 500 West Madison Street, Suite 1400,
Chicago, Illinois 60661 and at 7 World Trade

                                        -3-

<PAGE>

Center, 13th Floor, New York, New York 10048. Copies of such material can also
be obtained from the Public Reference Room of the Commission in Washington, D.C.
at prescribed rates.

     ALL OF THE INFORMATION WITH RESPECT TO THE PARTNERSHIP CONTAINED IN THE
OFFER TO PURCHASE HAS BEEN DERIVED FROM DOCUMENTS AND REPORTS PUBLICLY FILED BY
THE PARTNERSHIP. ALTHOUGH THE PURCHASER HAS NO INFORMATION THAT ANY STATEMENTS
CONTAINED HEREIN BASED UPON SUCH DOCUMENTS AND REPORTS ARE UNTRUE, THE PURCHASER
CANNOT TAKE RESPONSIBILITY FOR THE ACCURACY OR COMPLETENESS OF THE INFORMATION
CONCERNING THE PARTNERSHIP CONTAINED IN SUCH DOCUMENTS AND REPORTS OR FOR ANY
FAILURE BY THE PARTNERSHIP TO DISCLOSE EVENTS WHICH MAY HAVE OCCURRED AND MAY
AFFECT THE SIGNIFICANCE OR ACCURACY OF ANY SUCH INFORMATION BUT WHICH ARE
UNKNOWN TO THE PURCHASER.


                                 THE OFFER

     SECTION 1.  TERMS OF THE OFFER; EXPIRATION DATE; PRORATION.

     Upon the terms and subject to the conditions of the Offer, the Purchaser
will accept (and thereby purchase) up to 71,916 Units that are validly tendered
on or prior to the Expiration Date and not withdrawn in accordance with the
procedures set forth in Section 4 of the Offer to Purchase.  For purposes of the
Offer, the term "Expiration Date" shall mean 12:00 midnight, New York City time,
on August 30, 1995, unless the Purchaser in its sole discretion shall have
extended the period of time for which the Offer is open, in which event the term
"Expiration Date" shall mean the latest time and date on which the Offer, as
extended by the Purchaser, shall expire.  See Section 5 of the Offer to Purchase
for a description of the Purchaser's right to extend the period of time during
which the Offer is open and to amend or terminate the Offer.

     If, prior to the Expiration Date, the Purchaser increases the consideration
offered to Limited Partners pursuant to the Offer, the increased consideration
will be paid for all Units accepted for payment pursuant to the Offer, whether
or not the Units were tendered prior to the increase in consideration.

     The Purchaser will, upon the terms and subject to the conditions of the
Offer, accept for payment and pay for an aggregate of 71,916 of the Units so
tendered, PRO RATA according to the number of Units validly tendered by each
Limited Partner and not properly withdrawn on or prior to the Expiration Date,
with appropriate adjustments to avoid (i) purchases of fractional Units and (ii)
purchases that would violate the Partnership Agreement and any relevant
procedures or regulations promulgated by the Partnership's general partner.  The
Purchaser will purchase all Units so tendered and not withdrawn, upon the terms
and subject to the conditions of the Offer.

                                        -4-

<PAGE>

     If proration of tendered Units is required, because of the difficulty of
determining the number of Units validly tendered and not withdrawn, the
Purchaser may not be able to announce the final results of such proration until
at least approximately seven business days after the Expiration Date.  Subject
to the Purchaser's obligation under Rule 14e-1(c) under the Exchange Act to pay
Limited Partners the Purchase Price in respect of Units tendered or return those
Units promptly after the termination or withdrawal of the Offer, the Purchaser
does not intend to pay for any Units accepted for payment pursuant to the Offer
until the final proration results are known.  NOTWITHSTANDING ANY SUCH DELAY IN
PAYMENT, NO INTEREST WILL BE PAID ON THE PURCHASE PRICE.

     The Offer is conditioned on satisfaction of certain conditions.  See
Section 14 of the Offer to Purchase, which sets forth in full the conditions of
the Offer.  The Purchaser reserves the right (but in no event shall be
obligated), in its sole discretion, to waive any or all of those conditions.
If, on or prior to the Expiration Date, any or all of the conditions have not
been satisfied or waived, the Purchaser reserves the right to (i) decline to
purchase any of the Units tendered, terminate the Offer and return all tendered
Units to tendering Limited Partners, (ii) waive all the unsatisfied conditions
and, subject to complying with applicable rules and regulations of the
Commission, purchase all Units validly tendered, (iii) extend the Offer and,
subject to the right of Limited Partners to withdraw Units until the Expiration
Date, retain the Units that have been tendered during the period or periods for
which the Offer is extended, and (iv) amend the Offer.

     The Offer to Purchase and the related Assignment of Partnership Interest
will be mailed pursuant to Rule 14d-5 under the Exchange Act.  The Purchaser has
requested that the Partnership furnish it with a list of holders of Units for
the purpose of disseminating the Offer to such holders.  If the Partnership
complies with such request, then the Purchaser will cause such mailing to be
made; otherwise, the Partnership is required by the Exchange Act and the rules
thereunder to cause such mailing to be made.

     SECTION 2.  ACCEPTANCE FOR PAYMENT AND PAYMENT FOR UNITS.

     Upon the terms and subject to the conditions of the Offer, the Purchaser
will purchase by accepting for payment and will pay for all Units validly
tendered and not withdrawn in accordance with the procedures specified in
Section 4 of the Offer to Purchase, as promptly as practicable following the
Expiration Date.  A tendering beneficial owner of Units whose Units are owned of
record by an Individual Retirement Account or other qualified plan will not
receive direct payment of the Purchase Price; rather, payment will be made to
the custodian of such account or plan.  In all cases, payment for Units
purchased pursuant to the Offer will be made only after timely receipt by the
Depositary of a properly completed and duly executed Assignment of Partnership
Interest (or facsimile thereof) and any other documents required by


                                        -5-

<PAGE>

the Assignment of Partnership Interest.  See Section 3 of the Offer to Purchase.
UNDER NO CIRCUMSTANCES WILL INTEREST BE PAID ON THE PURCHASE PRICE BY REASON OF
ANY DELAY IN MAKING SUCH PAYMENT.

     For purposes of the Offer, the Purchaser will be deemed to have accepted
for payment pursuant to the Offer, and thereby purchased, validly tendered
Units, if, as and when the Purchaser gives verbal or written notice to the
Depositary of the Purchaser's acceptance of those Units for payment pursuant to
the Offer.

     If any tendered Units are not purchased for any reason, the Certificates
associated with such Units will be returned, without expense to such tendering
Limited Partner, as promptly as practicable following the expiration,
termination or withdrawal of the Offer.  If for any reason, acceptance for
payment of, or payment for, any Units tendered pursuant to the Offer is delayed
or the Purchaser is unable to accept for payment, purchase or pay for Units
tendered pursuant to the Offer, then, without prejudice to the Purchaser's
rights under Section 14 of the Offer to Purchase, the Depositary may,
nevertheless, on behalf of the Purchaser retain tendered Units, and those Units
may not be withdrawn except to the extent that the tendering Limited Partners
are entitled to withdrawal rights as described in Section 4 of the Offer to
Purchase; subject, however, to the Purchaser's obligation under Rule 14e-1(c)
under the Exchange Act to pay Limited Partners the Purchase Price in respect of
Units tendered or return those Units promptly after termination or withdrawal of
the Offer.

     The Purchaser reserves the right to (i) permit any direct or indirect
wholly-owned subsidiary of Highcrest to become a partner of the Purchaser and
(ii) transfer or assign, in whole or from time to time in part, to one or more
of the Purchaser's affiliates, the right to purchase Units tendered pursuant to
the Offer, but any such transfer or assignment will not relieve the Purchaser of
its obligations under the Offer or prejudice the rights of tendering Limited
Partners to receive payment for Units validly tendered and accepted for payment
pursuant to the Offer.

     SECTION 3.  PROCEDURE FOR TENDERING UNITS.

     VALID TENDER.  To validly tender Units, a properly completed and duly
executed Assignment of Partnership Interest and any other documents required by
the Assignment of Partnership Interest (or facsimiles thereof) and the
associated Certificates must be received by the Depositary, at its address set
forth on the back cover of the Offer to Purchase, on or prior to the Expiration
Date.  Subject to the Minimum Units Requirements, a Limited Partner may tender
any or all of the Units owned by that Limited Partner.  No alternative,
conditional or contingent tenders will be accepted.

                                        -6-

<PAGE>

     SIGNATURE REQUIREMENTS.  If the Assignment of Partnership Interest is
signed by the registered holder of the Units and payment is to be made directly
to that holder, then no signature guarantee is required on the Assignment of
Partnership Interest.  Similarly, if the Units are tendered for the account of a
member firm of a registered national securities exchange, a member of the
National Association of Securities Dealers, Inc. or a commercial bank, savings
bank, credit union, savings and loan association or trust company having an
office, branch or agency in the United States (each an "Eligible Institution"),
no signature guarantee is required on the Assignment of Partnership Interest.
However, in all other cases, all signatures on the Assignment of Partnership
Interest must be guaranteed by an Eligible Institution.

     In order for a tendering Limited Partner to participate in the Offer, its
Units must be validly tendered and not withdrawn on or prior to the Expiration
Date.

     THE METHOD OF DELIVERY OF THE ASSIGNMENT OF PARTNERSHIP INTEREST, ALL OTHER
REQUIRED DOCUMENTS AND THE ASSOCIATED CERTIFICATES IS AT THE OPTION AND RISK OF
THE TENDERING LIMITED PARTNER AND DELIVERY WILL BE DEEMED MADE ONLY WHEN
ACTUALLY RECEIVED BY THE DEPOSITARY.  IN ALL CASES, SUFFICIENT TIME SHOULD BE
ALLOWED TO ASSURE TIMELY DELIVERY.

     APPOINTMENT AS PROXY.  By executing an Assignment of Partnership Interest,
a tendering Limited Partner irrevocably appoints the Purchaser, its officers and
its designees as the Limited Partner's proxies, in the manner set forth in the
Assignment of Partnership Interest, each with full power of substitution, to the
full extent of the Limited Partners's rights with respect to the Units tendered
by the Limited Partner and accepted for payment by the Purchaser.  Each such
proxy shall be considered coupled with an interest in the tendered Units.  Such
appointment will be effective when, and only to the extent that, the Purchaser
accepts the tendered Units for payment.  Upon such acceptance for payment, all
prior proxies given by the Limited Partner with respect to the Units will,
without further action, be revoked, and no subsequent proxies may be given (and
if given will not be effective).  The Purchaser, its officers and the designees
of the Purchaser will, as to those Units, be empowered to exercise all voting
and other rights of the Limited Partner as they, in their sole discretion, may
deem proper at any meeting of Limited Partners, by written consent or otherwise.
The Purchaser reserves the right to require that, in order for Units to be
deemed validly tendered, immediately upon the Purchaser's acceptance for payment
of the Units, the Purchaser must be able to exercise full voting rights with
respect to the Units, including voting at any meeting of Limited Partners then
scheduled or acting by written consent without a meeting.  By executing the
Assignment of Partnership Interest, a tendering holder of Units agrees to
execute all such documents and take such other actions as shall be reasonably
required to enable the Units tendered to be voted in accordance with the
directions of the Purchaser.

                                        -7-

<PAGE>

     ASSIGNMENT OF INTEREST IN FUTURE DISTRIBUTIONS.  By executing an Assignment
of Partnership Interest, a tendering Limited Partner irrevocably assigns to the
Purchaser and its assigns all of the right, title and interest of the Limited
Partner in and to any and all distributions made by the Partnership from and
after the expiration of the Offer in respect of the Units tendered by the
Limited Partner and accepted for payment and thereby purchased by the Purchaser.

     DETERMINATION OF VALIDITY; REJECTION OF UNITS; WAIVER OF DEFECTS; NO
OBLIGATION TO GIVE NOTICE OF DEFECTS.  All questions as to the validity, form,
eligibility (including time of receipt) and acceptance for payment of any tender
of Units pursuant to the Offer will be determined by the Purchaser, in its sole
discretion, which determination shall be final and binding on all parties.  The
Purchaser reserves the absolute right to reject any or all tenders of any
particular Units determined by it not to be in proper form or if the acceptance
of or payment for those Units may, in the opinion of the Purchaser's counsel, be
unlawful.  The Purchaser also reserves the absolute right to waive or amend any
of the conditions of the Offer that it is legally permitted to waive as to the
tender of any particular Units and to waive any defect or irregularity in any
tender with respect to any particular Units of any particular Limited Partner.
The Purchaser's interpretation of the terms and conditions of the Offer
(including the Assignment of Partnership Interest) will be final and binding on
all parties.  No tender of Units will be deemed to have been validly made unless
and until all defects and irregularities have been cured or waived.  Neither the
Purchaser, the Depositary nor any other person will be under any duty to give
notification of any defects or irregularities in the tender of any Units or will
incur any liability for failure to give any such notification.

     BACKUP FEDERAL INCOME TAX WITHHOLDING.  To prevent the possible application
of backup federal income tax withholding of 31% with respect to payment of the
Purchase Price, a tendering Limited Partner must provide the Purchaser with the
Limited Partner's correct taxpayer identification number by completing the
Substitute Form W-9 included in the Assignment of Partnership Interest.  See the
Instructions to the Assignment of Partnership Interest and Section 6 of the
Offer to Purchase.

     FIRPTA WITHHOLDING.  To prevent the withholding of federal income tax in an
amount equal to 10% of the amount of the Purchase Price plus Partnership
liabilities allocable to each Unit purchased, each tendering Limited Partner
must complete the FIRPTA Affidavit included in the Assignment of Partnership
Interest certifying the Limited Partner's taxpayer identification number and
address and that the Limited Partner is not a foreign person.  See the
Instructions to the Assignment of Partnership Interest and Section 6 of the
Offer to Purchase.

                                        -8-

<PAGE>

     A tender of Units pursuant to any of the procedures described above and the
acceptance for payment of such Units will constitute a binding agreement between
the tendering Limited Partner and the Purchaser on the terms set forth in the
Offer.

     SECTION 4.  WITHDRAWAL RIGHTS.

     Tenders of Units pursuant to the Offer are irrevocable, except that Units
tendered pursuant to the Offer may be withdrawn at any time prior to the
Expiration Date and, unless already accepted for payment as provided in the
Offer to Purchase, may also be withdrawn at any time after October 1, 1995.

     For withdrawal to be effective, a written or facsimile transmission notice
of withdrawal must be timely received by the Depositary at its address set forth
on the back cover of the Offer to Purchase.  Any such notice of withdrawal must
specify the name of the person who tendered, the number of Units to be withdrawn
and the name in which the Certificates are registered, if different from the
person who tendered.  In addition, the notice of withdrawal must be signed by
the person(s) who signed the Assignment of Partnership Interest in the same
manner as the Assignment of Partnership Interest was signed.

     If purchase of, or payment for, Units is delayed for any reason or if the
Purchaser is unable to purchase or pay for Units for any reason, then, without
prejudice to the Purchaser's rights under the Offer, tendered Units may be
retained by the Depositary and may not be withdrawn, except to the extent that
tendering Limited Partners are entitled to withdrawal rights as set forth in
this Section 4; subject, however, to the Purchaser's obligation, pursuant to
Rule 14e-1(c) under the Exchange Act, to pay Limited Partners the Purchase Price
in respect of Units tendered or return those Units promptly after termination or
withdrawal of the Offer.

     Any Units properly withdrawn will be deemed not to be validly tendered for
purposes of the Offer.  Withdrawn Units may be re-tendered, however, by
following the procedures described in Section 3 of the Offer to Purchase at any
time prior to the Expiration Date.

     All questions as to the validity and form (including time of receipt) of
notices of withdrawal will be determined by the Purchaser, in its sole
discretion, which determination shall be final and binding on all parties.
Neither the Purchaser, 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 incur any liability for failure to give any such notification.

                                        -9-

<PAGE>

     SECTION 5.  EXTENSION OF TENDER PERIOD; TERMINATION; AMENDMENT.

     The Purchaser expressly reserves the right, in its sole discretion, at any
time and from time to time, (i) to extend the period of time during which the
Offer is open and thereby delay acceptance for payment of, and the payment for,
any Units, (ii) to terminate the Offer and not accept for payment any Units not
theretofore accepted for payment or paid for, (iii) upon the occurrence of any
of the conditions specified in Section 14 of the Offer to Purchase, to delay the
acceptance for payment of, or payment for, any Units not already accepted for
payment or paid for, and (iv) to amend the Offer in any respect (including,
without limitation, by increasing the consideration offered, increasing or
decreasing the number of Units being sought, or both).  Notice of any such
extension, termination or amendment will promptly be disseminated to Limited
Partners in a manner reasonably designed to inform Limited Partners of such
change in compliance with Rule 14d-4(c) under the Exchange Act.  In the case of
an extension of the Offer, the extension will be followed by a press release or
public announcement which will be issued no later than 9:00 a.m., New York City
time, on the next business day after the scheduled Expiration Date, in
accordance with Rule 14e-1(d) under the Exchange Act.

     If the Purchaser extends the Offer, or if the Purchaser (whether before or
after its acceptance for payment of Units) is delayed in its payment for Units
or is unable to pay for Units pursuant to the Offer for any reason, then,
without prejudice to the Purchaser's rights under the Offer, the Depositary may
retain tendered Units and those Units may not be withdrawn except to the extent
tendering Limited Partners are entitled to withdrawal rights as described in
Section 4 of the Offer to Purchase; subject, however, to the Purchaser's
obligation, pursuant to Rule 14e-1(c) under the Exchange Act, to pay Limited
Partners the Purchase Price in respect of Units tendered or return those Units
promptly after termination or withdrawal of the Offer.

      If the Purchaser makes a material change in the terms of the Offer, or if
it waives a material condition to the Offer, the Purchaser will extend the Offer
and disseminate additional tender offer materials to the extent required by
Rules 14d-4(c) and 14d-6(d) under the Exchange Act.  The minimum period during
which an offer must remain open following any material change in the terms of an
offer, other than a change in price or a change in percentage of securities
sought or a change in any dealer's soliciting fee, will depend upon the facts
and circumstances, including the materiality of the change.  With respect to a
change in price or, subject to certain limitations, a change in the percentage
of securities sought or a change in any dealer's soliciting fee, a minimum of
ten business days from the date of such change is generally required to allow
for adequate dissemination to holders of Units.  Accordingly, if prior to the
Expiration Date, the Purchaser increases (other than increases of not more than
two percent of the outstanding Units) or decreases the number of Units being
sought, or increases or decreases the consideration offered pursuant to an
Offer, and if such Offer is scheduled to expire at any time earlier than the
tenth business day from the date that notice of such increase or decrease

                                        -10-

<PAGE>

is first published, sent or given to holders of Units, such Offer will be
extended at least until the expiration of such ten business days.  As used in
the Offer to Purchase, "business day" means any day other than a Saturday,
Sunday or a federal holiday, and consists of the time period from 12:01 a.m.
through 12:00 midnight, New York City time.

     SECTION 6.  CERTAIN FEDERAL INCOME TAX MATTERS.

       The following summary is a general discussion of certain of the federal
income tax consequences of a sale of Units pursuant to the Offer.  This summary
is based on the Internal Revenue Code of 1986, as amended (the "Code"),
applicable Treasury regulations thereunder, administrative rulings, practice and
procedures and judicial authority, all as of the date of the Offer.  All of the
foregoing are subject to change, and any such change could affect the continuing
accuracy of this summary.  This summary does not discuss all aspects of federal
income taxation that may be relevant to a particular Limited Partner in light of
such Limited Partner's specific circumstances or to certain types of Limited
Partners subject to special treatment under the federal income tax laws (for
example, foreign persons, dealers in securities, banks, insurance companies and
tax-exempt organizations), nor (except as otherwise expressly indicated) does it
describe any aspect of state, local, foreign or other tax laws.  Sales of Units
pursuant to the Offer will be taxable transactions for federal income tax
purposes, and also may be taxable transactions under applicable state, local,
foreign and other tax laws.  LIMITED PARTNERS SHOULD CONSULT THEIR RESPECTIVE
TAX ADVISORS AS TO THE PARTICULAR TAX CONSEQUENCES TO EACH SUCH LIMITED PARTNER
OF SELLING UNITS PURSUANT TO THE OFFER.

     In general, a Limited Partner will recognize gain or loss on a sale of
Units pursuant to the Offer equal to the difference between (i) the Limited
Partner's "amount realized" on the sale and (ii) the Limited Partner's adjusted
tax basis in the Units sold.  The amount of a Limited Partner's adjusted tax
basis in such Units will vary depending upon the Limited Partner's particular
circumstances.  The "amount realized" with respect to a Unit will be a sum equal
to the amount of cash received by the Limited Partner for the Unit pursuant to
the Offer (that is, the Purchase Price) plus the amount of the Partnership's
liabilities allocable to the Unit (as determined under Code Section 752).

     The gain or loss recognized by a Limited Partner on a sale of a Unit
pursuant to the Offer generally will be treated as a capital gain or loss if (as
is generally expected to be the case) the Unit was held by the Limited Partner
as a capital asset.  That capital gain or loss will be treated as long-term
capital gain or loss if the tendering Limited Partner's holding period for the
Unit exceeds one year.  Under current law, long-term capital gains of
individuals and other non-corporate taxpayers are taxed at a maximum marginal
federal income tax rate of 28%, whereas the maximum marginal federal income tax
rate for ordinary income of such persons is 39.6%.

                                        -11-

<PAGE>

Capital losses are deductible only to the extent of capital gains, except that
non-corporate taxpayers may deduct up to $3,000 of capital losses in excess of
the amount of their capital gains against ordinary income.  Excess capital
losses generally can be carried forward to succeeding years (a corporation's
carryforward period is five years and a non-corporate taxpayer can carry forward
such losses indefinitely); in addition, a corporation is permitted to carry back
excess capital losses to the three preceding taxable years, provided the
carryback does not increase or produce a net operating loss for any of those
years.

     If any portion of the amount realized by a Limited Partner is attributable
to "unrealized receivables" (which includes depreciation recapture) or
"substantially appreciated inventory" as defined in Code Section 751, then a
portion of the Limited Partner's gain or loss may be ordinary rather than
capital.

     A tendering Limited Partner will be allocated a pro rata share of the
Partnership's taxable income or loss for the year of sale with respect to the
Units sold in accordance with the provisions of the Partnership Agreement
concerning transfers of Units.  Such allocation and any cash distributed by the
Partnership to the Limited Partner for that year will affect the Limited
Partner's adjusted tax basis in Units and, therefore, the amount of such Limited
Partner's taxable gain or loss upon a sale of Units pursuant to the Offer.

     Under Code Section 469, a non-corporate taxpayer or personal service
corporation generally can deduct "passive activity losses" in any year only to
the extent of the person's passive activity income for that year.  Closely held
corporations may not offset such losses against so-called "portfolio" income.
Substantially all post-1986 losses of Limited Partners from the Partnership are
passive activity losses.  Limited Partners may have "suspended" passive activity
losses from the Partnership (I.E., post-1986 net taxable losses in excess of
statutorily permitted "phase-in" amounts and which have not been used to offset
income from other passive activities).

     If a Limited Partner sells less than all of its Units pursuant to the
Offer, a loss recognized by that Limited Partner can be currently deducted
(subject to other applicable limitations) to the extent of the Limited Partner's
passive income from the Partnership for that year plus any other passive
activity income for that year, and a gain recognized by a Limited Partner upon
the sale of Units can be offset by the Limited Partner's current or "suspended"
passive activity losses (if any) from the Partnership and other sources.  If, on
the other hand, a Limited Partner sells 100% of its Units pursuant to the Offer,
any "suspended" losses and any losses recognized upon the sale of the Units will
be offset first against any other net passive gain to the Limited Partner from
the sale of the Units and any other net passive activity income from other
passive activity investments, and the balance of any "suspended" net losses from
the Units will no longer be subject to the passive activity loss limitation and,
therefore, will be deductible by such Limited

                                        -12-

<PAGE>

Partner from its other income (subject to any other applicable limitations).  A
tendering Limited Partner must sell ALL of its Units to receive these tax
benefits.  Because the offer is being made for less than all of the outstanding
Units, there can be no assurance that a Limited Partner which tenders all of its
Units will in fact sell all of its Units pursuant to the Offer.

     Section 708(b) of the Code provides that a partnership terminates for
income tax purposes if there is a sale or exchange of 50 percent or more of the
total interest in partnership capital and profits within a twelve-month period.
Accordingly, it is possible that transfers made pursuant to the Offer, in
combination with other transfers made within twelve months of the Offer, will
result in a termination of the Partnership for income tax purposes.  In the
event of a termination, the Partnership would be treated for income tax purposes
as if it had made a liquidating distribution of its assets to the remaining
partners and the new partners, followed by a recontribution of the assets to a
"new" partnership.  Since the "new" partnership would be treated as having
acquired its assets on the date of the deemed recontribution, a new depreciation
recovery period would begin on such date and the Partnership's properties would
be required to be depreciated over a greater period than is currently being
used, and accordingly, the aggregate present value of the Partnership's
depreciation deductions would be reduced.

     Limited Partners (other than tax-exempt persons, corporations and certain
foreign persons) who tender Units may be subject to 31% backup withholding
unless those Limited Partners provide a taxpayer identification number ("TIN")
and certify that the TIN is correct or properly certify that they are awaiting a
TIN.  A Limited Partner may avoid backup withholding by properly completing and
signing the Substitute Form W-9 included as part of the Assignment of
Partnership Interest.  If a Limited Partner who is subject to backup withholding
does not properly complete and sign the Substitute Form W-9, the Purchaser will
withhold 31% from payments to such Limited Partner.

     A Limited Partner who tenders Units must file an information statement with
his federal income tax return for the year of the sale which provides the
information specified in Treasury Regulation  Section 1.751-1(a)(3).  The
selling Limited Partner also must notify the Partnership of the date of
the transfer and the names, addresses and TINs of the transferor and
transferee within 30 days of the date of the transfer (or, if earlier, by
January 15 of the following calendar year).

     Gain realized by a foreign Limited Partner on the sale of a Unit pursuant
to the Offer will be subject to federal income tax.  Under Code Section 1445,
the transferee of an interest held by a foreign person in a partnership which
owns United States real property generally is required to deduct and withhold a
tax equal to 10% of the amount realized on the disposition.  In order to comply
with this requirement, the Purchaser will withhold 10% of the amount



                                      -13-

<PAGE>


realized by a tendering Limited Partner unless the Limited Partner properly
completes and signs the FIRPTA Affidavit included as part of the Assignment
of Partnership Interest certifying the Limited Partner's TIN, that such
Limited Partner is not a foreign person and the Limited Partner's address.
Amounts withheld would be creditable against a foreign Limited Partner's
federal income tax liability and, if in excess thereof, a refund could be
obtained from the Internal Revenue Service by filing a U.S. income tax return.

     SECTION 7.  EFFECTS OF THE OFFER.

     EFFECT ON TRADING MARKET; REGISTRATION UNDER SECTION 12(g) OF THE EXCHANGE
ACT.  If a substantial number of Units are purchased pursuant to the Offer, the
likely result will be a reduction in the number of Limited Partners.  In the
case of certain kinds of securities, a reduction in the number of security-
holders might be expected to result in a reduction in the liquidity and volume
of activity in the trading market for the security.  In this case, however,
there is no established public trading market for the Units, and therefore, the
Purchaser does not believe a reduction in the number of Limited Partners will
materially further restrict the Limited Partners' abilities to find purchasers
for their Units.

     The Units are registered under Section 12(g) of the Exchange Act, which
means, among other things, that the Partnership is required to file periodic
reports with the Commission and to comply with the Commission's proxy rules.
The Purchaser does not expect or intend that consummation of the Offer will
cause the Units to cease to be registered under Section 12(g) of the Exchange
Act.  If the Units were to be held by fewer than 300 persons, the Partnership
could apply to de-register the Units under the Exchange Act.  Because the Units
are widely held, however, the Purchaser expects that, even if it purchases the
maximum number of Units in the Offer, after that purchase, the Units will be
held of record by substantially more than 300 persons.

           As a result of the Offer and in the Purchaser's capacity as a Limited
Partner of the Partnership, the Purchaser will participate in any subsequent
distributions to Limited Partners to the extent of the Units purchased pursuant
to the Offer.

     SECTION 8.  FUTURE PLANS OF THE PURCHASER.

     Although the Purchaser is making the Offer for investment purposes, it may,
if successful, be in a position, and may later determine, to seek to acquire
control of the Partnership.  The Purchaser may seek to remove the general
partner of the Partnership but, while reserving such right, Purchaser has no
present intention of doing so.  Such removal may require the Partnership to pay
a fee to the Partnership's general partner and/or its affiliates and may result
in acceleration of certain of the Partnership's debt obligations, which may have
an


                                        -14-

<PAGE>

adverse effect on the Partnership.  See "Introduction" of the Offer to Purchase.
Following the completion of the Offer, the Purchaser and/or persons related to
or affiliated with it may acquire additional Units or may sell Units.  Any
acquisition may be made through private purchases, through one or more future
tender or exchange offers or by any other means deemed advisable.  Any
acquisition may be at a price higher or lower than the price to be paid for the
Units purchased pursuant to the Offer, and may be for cash or other
consideration.  The Purchaser also may consider selling some or all of the Units
it acquires pursuant to the Offer to persons not yet determined, which may
include the Partnership's general partner and/or an affiliate of the general
partner.

     Except as set forth herein, the Purchaser does not have any present plans
or proposals which relate to or would result in an extraordinary transaction,
such as a merger, reorganization or liquidation, involving the Partnership or
any of the Partnership's subsidiaries; a sale or transfer of a material amount
of the Partnership's assets (or assets of the Partnership's subsidiaries); any
changes in composition of the Partnership's senior management or personnel or
their compensation; any changes in the Partnership's present capitalization or
dividend policy; or any other material changes in the Partnership's structure or
business.

     SECTION 9.  CERTAIN INFORMATION CONCERNING THE PARTNERSHIP.

     Information contained in this Section 9 is based upon documents and reports
publicly filed by the Partnership.  Although the Purchaser has no information
that any statements contained in this Section 9 are untrue, the Purchaser cannot
take responsibility for the accuracy or completeness of any information
contained in this Section 9 or for any failure by the Partnership to disclose
events which may have occurred and may affect the significance or accuracy of
any such information but which are unknown to the Purchaser.

     The Partnership was organized under the laws of the State of California.
Its principal executive offices are located at 13760 Noel Road, Suite 700, LB70,
Dallas, Texas  75240.  Its telephone number is (214) 448-5800.

     The Partnership's primary business is real estate ownership and related
operations.  The primary purpose of the Partnership, as set forth in the
Partnership Agreement, is "to invest in, hold, manage and dispose of real estate
and real estate-related investments".  Under the Partnership Agreement, the term
of the Partnership will continue until December 31, 2010, unless sooner
terminated as provided in the Partnership Agreement or by law.  The terms of the
Partnership Agreement require the Partnership's general partner to begin to
liquidate the Partnership's properties no later than August 6, 1998, and to use
commercially reasonable efforts to liquidate and terminate the Partnership by
December 31, 1999.  In this regard, it should be noted that the Form 10-K states
as follows: "In light of the depressed real estate market, the

                                        -15-

<PAGE>

Partnership has not been able to liquidate all of its properties within the
originally expected time frame of from six to eight years after their
acquisition (i.e. between 1987 and 1989).  The General Partner now expects to
hold the Partnership's portfolio of real estate investments until such time as
the real estate market and the performance of the Partnership investments
improves and permits the Partnership to achieve its capital preservation and
capital gains objectives.  There can be no assurance, however, that the
properties' values will increase over an extended holding period."

     At December 31, 1994, the Partnership's investment portfolio consisted of
the following properties:


<TABLE>
<CAPTION>
                                       Net Basis                           1994          Date
Property               Description    of Property         Debt          Property Tax    Acquired
- ----------             -----------    -----------         ----       -----------------  --------

<S>                    <C>          <C>                <C>           <C>                <C>
Acacia Lakes <F1>      Apartments
Mesa, AZ               576 units$   $ 6,561,134        $ 9,003,355   $ 94,596           5/81

Gentle Gale <F2>       Apartments
Galveston, TX          133 units      1,934,269          2,668,885     95,441           5/81

Knollwood <F3>         Apartments
Kansas City, MO        315 units      2,360,429          4,514,538    144,388           5/81

The Park <F4>          Apartments
Joplin, MO             192 units      1,401,991          2,618,451     40,819           3/81

Rock Creek             Apartments
Beaverton, OR          388 units      4,581,599          6,295,202    165,949           2/81

Sun Valley <F5>        Apartments
Charlotte, NC          311 Units      4,503,572          6,645,078    105,149           8/81

Villa Del Rio <F6>     Apartments
Jacksonville, FL       444 units      4,468,758          5,719,038    162,836           5/81

The Village <F7>       Apartments
Gresham, OR            152 units      2,103,461          2,625,890     89,218           5/81
                                    -----------         ----------   --------

                                    $27,916,213        $40,090,432   $898,396
                                   ============        ===========   ========

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

Total:     Apartments - 2,511 units

<FN>
<F1> Acacia Lakes Apartments is owned by Acacia Lakes Fund XI Limited
     Partnership which is wholly-owned by the Partnership.

<F2> Gentle Gale Apartments is owned by Gentle Gale Fund XI Limited Partnership
     which is wholly-owned by the Partnership.

                                        -16-

<PAGE>

<F3> Knollwood Apartments is owned by Knollwood Fund XI Associates which is
     wholly-owned by the Partnership and the General Partner.

<F4> The Park Apartments is owned by The Park Fund XI Associates which is
     wholly-owned by the Partnership and the General Partner.

<F5> Sun Valley Apartments is owned by Sun Valley Fund XI Associates which is
     wholly-owned by the Partnership and the General Partner.


<F6> Villa Del Rio Apartments is owned by Villa Del Rio Fund XI Limited
     Partnership which is wholly-owned by the Partnership.

<F7> The Village Apartments is owned by Village Fund XI Associates which is
     wholly-owned by the Partnership and the General Partner.

</TABLE>

                                        -17-

<PAGE>
      Accumulated Depreciation Schedule.

     The basis and accumulated depreciation of the Partnership's real estate
investments at December 31, 1994 and 1993 are set forth in the following tables:

<TABLE>
<CAPTION>
                               Buildings and    Accumulated       Net
1994               Land         Improvements    Depreciation    Book Value
- ------------    ------------    ------------   -------------  -----------------
<S>             <C>             <C>            <C>            <C>
Acacia Lakes    $1,953,090     $12,325,108     $(7,717,064)   $6,561,134

Gentle Gale        450,155       3,476,917      (1,992,803)    1,934,289

Knollwood          330,547       6,071,771      (4,041,889)    2,380,429

The Park           165,329       4,133,153      (2,898,491)    1,401,991

Rock Creek       1,365,810       9,423,597      (6,207,808)    4,581,599

Sun Valley         562,797       7,899,254      (3,958,479)    4,503,572

Villa Del Rio      636,634       9,000,503      (5,167,379)    4,469,758

The Village        474,102       4,258,205      (2,628,846)    2,103,461
                  --------       ---------      -----------    ---------

                $5,938,464     $56,588,508    $(34,610,759)   $27,916,213
                ==========     ===========     ============   ===========
</TABLE>


<TABLE>
<CAPTION>
                            Buildings and    Accumulated        Net
1993                Land     Improvements   Depreciation   Book Value
- ------------      -------     ------------  ------------  -----------
<S>            <C>          <C>             <C>           <C>
Acacia Lakes   $1,953,090   $11,837,321    $(7,226,869)    $6,563,542

Gentle Gale       450,155     3,291,200     (1,840,468)     1,900,887

Knollwood         330,547     5,827,366     (3,815,971)     2,341,942

The Park          165,329     4,003,856     (2,741,126)     1,428,059

Rock Creek      1,365,810     9,168,127     (5,783,940)     4,749,987

Sun Valley        562,797     7,607,804     (3,596,765)     4,573,836

Villa Del Rio     636,634     8,583,133     (4,851,897)     4,367,870

The Village       474,102     4,115,622     (2,412,238)     2,177,486
                ---------     ---------     -----------     ---------

               $5,938,464   $54,434,429   $(32,269,274)   $28,103,619
               ==========   ===========    ============   ===========

</TABLE>

                                        -18-

<PAGE>

 Schedule of Mortgages.

     The following table sets forth the mortgage notes payable of the
Partnership at December 31, 1994 and 1993.  All mortgage notes are secured by
real estate investments.

<TABLE>
<CAPTION>
                Mortgage       Annual      Monthly
                 Lien         Interest    Payments/         December 31    December 31
Property       Position<F1>    Rates %  Maturity Date<F4>      1994          1993
- ---------    --------------    --------  ----------------   -----------    -----------
<S>             <C>            <C>       <C>                <C>           <C>
Acacia Lakes    First          8.700    $71,069   01/01     $ 9,003,355   $9,075,000
                                                           ------------    ----------


Gentle Gale     First          8.150    22,327    07/03       2,740,563    2,783,223
                Discount<F2>                                   (71,678)     (78,205)
                                                           ------------    ----------

                                                              2,668,885    2,705,018
                                                           ------------    ----------

Knollwood       First          7.750    32,506    05/24       4,514,538    4,550,000
                                                           ------------    ----------


The Park        First<F3>     10.500    24,021    05/24       2,618,451    2,630,670
                                                           ------------    ----------

Rock Creek      First         11.875    67,860    02/01       6,295,202     6,357,863
                                                           ------------    ----------

Sun Valley      First          7.875    48,384    06/24       6,645,073     6,695,600
                                                           ------------    ----------

Villa Del Rio   First          8.150    47,843    07/03       5,872,634     5,964,048
                Discount<F2>                                  (153,596)     (167,583)
                                                           ------------    ----------

                                                              5,719,038     5,796,485
                                                           ------------    ----------

The Village     First         10.875    26,219    11/96       2,625,890     2,653,310
                                                           ------------    ----------

                                                            $40,090,432   $40,463,926
                                                           ------------    ----------
<FN>
<F1>       The debt is non-recourse to the Partnership.

<F2>       Discounts are based on an effective interest rate of 8.62%.

<F3>       In October 1993, the Partnership ceased making regularly scheduled
           payments on its mortgage and related escrow accounts.  Pursuant to
           the provisions of the mortgage note agreement, the Partnership was in
           default.  In lieu of the aforementioned payments, the Partnership
           funded debt service with the excess cash flow of the Property.  In
           August 1994, the Partnership resumed making regularly scheduled debt
           service and related escrow payments.  An additional payment was made
           to bring all escrows current, hence, curing the default that existed
           on the mortgage note.

                                        -19-

<PAGE>

<F4>Balloon payments on the mortgage notes are due as follows:

    Property                  Balloon Payment        Date
    --------                  ---------------        ----

    The Village                    $2,564,000        11/96
    Acacia Lakes                    8,468,000        01/01
    Rock Creek                      5,704,000        02/01
    Gentle Gale                     2,197,000        07/03
    Villa Del Rio                   4,707,000        07/03

</TABLE>


Scheduled principal maturities of the mortgage notes, before consideration of
discounts of $225,274, are as follows:


<TABLE>

<S>                  <C>
1995.................$   427,659
1996.................  3,035,587
1997.................    481,222
1998.................    526,120
1999.................    575,334
Thereafter........... 35,269,784
                     ___________

Total                $40,315,706
                     ===========

</TABLE>


     Average Annual Rental Rate and Occupancy.

     The following table sets forth the properties' occupancy rate and rent per
square foot for each of the last five years:


<TABLE>
<CAPTION>
                        1994   1993   1992    1991   1990
                        -----  -----  -----   -----  -----
<S>                     <C>    <C>    <C>     <C>    <C>
Acacia Lakes
- ------------
Occupancy Rate.........   97%    98%    96%     88%    86%
Rent Per Square Foot... $6.64  $5.94  $5.16   $4.57  $4.85

Gentle Gale
- -----------
Occupancy Rate.........   93%    96%   100%     94%    67%
Rent Per Square Foot... $7.83  $7.70  $7.25   $5.73  $4.03

Knollwood
- ---------
Occupancy Rate.........   93%    96%    95%     90%    92%
Rent Per Square Foot... $5.17  $4.77  $4.56   $4.37  $4.41

The Park
- --------

                                      -20-

<PAGE>


Occupancy Rate.........   91%    93%    96%     90%    95%
Rent Per Square Foot... $6.23  $5.96  $5.46   $5.22  $4.93

Rock Creek
- ----------
Occupancy Rate.........   94%    98%    96%     94%    92%
Rent Per Square Foot... $7.54  $7.25  $8.94   $6.46  6.38

Sun Valley
- ----------
Occupancy Rate.........   97%    87%    91%     88%    87%
Rent Per Square Foot... $6.51  $5.81  $5.78   $5.58  $6.03

Villa del Rio
- -------------
Occupancy Rate.........   96%    92%    88%     87%    86%
Rent Per Square Foot... $4.98  $4.87  $4.49   $4.39  $4.42

The Village
- -----------
Occupancy Rate.........  100%    97%    96%     94%    95%
Rent Per Square Foot... $7.76  $7.52  $7.03   $6.62  $6.32

</TABLE>


     Holding Periods of Partnership Properties.  Properties in the Partnership's
portfolio have been held an average of approximately 14 years after acquisition.
Under the terms of the Partnership Agreement, the Partnership's general partner
is required to commence liquidation of the Partnership's property no later than
August 6, 1998, and to use commercially reasonable efforts to liquidate and
terminate the Partnership by December 31, 1999.

     Selected Financial Data.  Set forth below is a summary of certain financial
information with respect to the Partnership, which has been excerpted or derived
from the Form 10-K and the Partnership's Quarterly Report on the Form 10-Q for
the three months ended March 31, 1995.

                             McNEIL REAL ESTATE FUND XI LTD
                          (in thousands, except per Unit data)


<TABLE>
<CAPTION>

                                  Three Months ended     Fiscal Year Ended
                                       March 31,               December 31,
                                  ------------------  ------------------------------

                                   1995    1994      1994     1993       1992
                                  ------  ------    ------  --------  --------
<S>                               <C>     <C>       <C>     <C>       <C>

Statements of Operations Data:

Total Revenues                    $3,521   $3,310   $13,425   $12,757   $11,970
Net Income (Loss) before
extraordinary items,
if any                               $63    $(50)    $(194)  $(1,038)  $(1,317)

                                        -21-

<PAGE>

Net Income (Loss) allocable to
limited partners                    $60   $(527)     $(637)  $(1,502) $(1,068)
Net Income (Loss) per limited
partnership unit
before extraordinary items,
if any                             $.38  $(3.29)    $(3.98)   $(6.16)  $(7.81)

Distributions per limited
partnership unit                      -       -          -          -        -
</TABLE>

<TABLE>
<CAPTION>

                                 As of             As of    As of
                               March 31,          December December
                                  1995            31, 1994 31, 1993
                               ---------          -------- --------
<S>                            <C>               <C>      <C>
Balance Sheet Data:

Total Assets                   $33,466            $33,356  $34,963

Total Liabilities              $44,364            $44,116  $44,760

Limited Partners Equity       $(5,215)           $(5,275) $(4,639)

Limited partnerships units
outstanding                    159,813           159,917  160,079

Book Value per Unit           $(32.63)           $(32.99) $(28.98)

</TABLE>



     Additional information concerning the Partnership, its assets, operations
and management is contained in its annual reports on the Form 10-K and quarterly
reports on the Form 10-Q and other filings with the Commission.  Such reports
and filings are available for inspection at the Commission's principal office in
Washington, D.C., and at its regional offices in New York, New York and Chicago,
Illinois.

     SECTION 10.  VOTING BY THE PURCHASER.

     If the Purchaser acquires a substantial number of Units pursuant to the
Offer, the Purchaser may be in a position to influence voting decisions with
respect to the Partnership.  Under the Partnership Agreement, Limited Partners
holding a majority of the Units are entitled to remove the Partnership's general
partner at any time for cause and beginning August 6, 1995 without cause, but
while reserving such right, the Purchaser has no present intention of doing so.
Such removal may require the Partnership to pay a fee to the Partnership's
general partner and/or its affiliates and may result in an acceleration of
certain of the Partnership's debt obligations, which may have an adverse effect
on the Partnership.  In addition, Limited Partners holding a majority of the
Units, with the concurrence of the Partnership's general partner, are entitled
to take action with respect to a variety of matters, including dissolution of
the Partnership and most types of amendments to the Partnership Agreement, but
the Purchaser has no present intention of doing so.

     Reorganization Transactions require a Supermajority Vote (as those terms
are defined in the Partnership Agreement) and the consent of the Partnership's
General Partner prior to effectuation.  Generally, "Reorganization Transactions"
are defined as transactions in connection with which any Limited Partners will
be issued securities of any other entity in exchange for, or as a distribution
with respect to, Units; "Supermajority

                                        -22-

<PAGE>

Vote" is defined as the vote of the Limited Partners who own more than 80% of
the total outstanding Units excluding Units held by Interested Persons; and
"Interested Persons" are defined as, among others, persons who beneficially own
10% or more of the outstanding Units, excluding certain affiliates of the
Partnership's general partner.

     SECTION 11.  INFORMATION CONCERNING THE PURCHASER AND CERTAIN AFFILIATES OF
THE PURCHASER.

     Riverdale is the general partner of the Purchaser, and Mr. Icahn is the
sole stockholder of Riverdale.  Highcrest is the sole limited partner of the
Purchaser and is owned indirectly by Mr. Icahn.

     The business address of Mr. Icahn is c/o Icahn Associates Corp., 114 West
47th Street, 19th Floor, New York, N.Y. 10036.  The address of the principal
office of the Purchaser, Highcrest and Riverdale is 100 South Bedford Road,
Mount Kisco, New York  10549.

     The Purchaser is primarily engaged in the business of investing in
securities.  Riverdale is primarily engaged in the business of owning real
estate and acting as general partner of High River.  Highcrest is primarily
engaged in the business of investing and holding securities, and in leasing,
selling and manufacturing railroad freight and tank cars, either directly or
through subsidiaries.  Mr. Icahn's present principal occupation or employment is
set forth on Schedule I attached hereto and is incorporated herein by reference.
Also set forth on Schedule I and incorporated herein by reference are Mr.
Icahn's material occupations, positions, offices or employments during the past
five years, including the principal business and address of any business,
corporation or other organization in which such occupation, position, office or
employment was carried on.

     The name, position, citizenship, business address, present principal
occupation or employment, material occupations, positions, offices or
employments during the past five years and the principal business address of any
business corporation or other organization in which such occupation, position,
office or employment was carried on, of each executive officer and director of
Riverdale and Highcrest are set forth on Schedule I attached hereto and are
incorporated herein by reference.

     Neither the Purchaser, Riverdale, Highcrest, Mr. Icahn, nor any executive
officer or director of any of the foregoing, has, during the past five years,
(a) been convicted in a criminal proceeding (excluding traffic violations or
similar misdemeanors) or (b) been a party to a civil proceeding of a judicial or
administrative body of competent jurisdiction and as a result of such proceeding
was or is subject to a judgment, decree or final order enjoining future
violations of, or prohibiting activities subject to, federal or state securities
laws or a finding of any violation of such laws.

     Set forth below is financial information with respect to the Purchaser and
Highcrest and its consolidated subsidiaries.  Neither the Purchaser nor
Highcrest is subject to periodic reporting requirements under the Exchange Act.
The financial information set forth below is unaudited.  Such entities do not
prepare audited financial statements in the ordinary course of their business
and, accordingly, such audited financial statements were not available or
obtainable without unreasonable cost or expense.

                                        -23-

<PAGE>
                                 Highcrest Investors Corp.
                               Consolidated Balance Sheet
                                December 31, 1994
                                       (Unaudited)
                                      (in millions)


                                         ASSETS

<TABLE>
<S>                                                                 <C>
Current assets:

  Cash and cash equivalents                                         $    61.4
  Marketable securities                                                 335.6
  Receivables:
    Trade receivables                                                    30.4
    Interest and dividends                                               55.8
    Current portion of amounts due from affiliates                        6.9
  Inventories                                                            51.6
  Prepaid expenses and other current assets                               9.9
  Current deferred tax asset                                             24.9
                                                                       ------
     Total current assets                                               576.5

Property, plant and equipment
  Land                                                                    1.4
  Manufacturing facilities and other                                     78.4
  Railcars leased to others                                           1,318.0
                                                                      -------
                                                                      1,397.8
  Less accumulated depreciation                                         536.2
                                                                     --------
     Net property, plant and equipment                                  861.6
Notes receivable                                                        190.0
Amounts due from affiliates                                             135.5
Investment in partnership                                                 5.9
Net deferred tax asset                                                   60.4
Deferred charges, deposits and other assets                              17.2
Investment in preferred stock of affiliate                               12.6
                                                                    ---------
     Total assets                                                   $ 1,859.7
                                                                    ---------
                                                                    ---------

</TABLE>

                                        -24-

<PAGE>
                                 Highcrest Investors Corp.
                               Consolidated Balance Sheet
                                    December 31, 1994
                                       (Unaudited)
                                      (in millions)


                          LIABILITIES AND SHAREHOLDER'S EQUITY
<TABLE>
<S>                                                                 <C>
Current liabilities:

  Short-term borrowings                                             $   182.5
  Trade payables                                                         30.4
  Income taxes payable                                                   15.2
  Due to brokers                                                         40.8
  Accrued expenses:
    Interest                                                              4.7
    Salaries, wages and employee benefits                                 7.5
    Other                                                                49.8
  Current portion of settlement agreement obligation                     10.0
  Current portion of phase-out reserve                                    4.1
  Current deferred tax liability                                         37.9
                                                                    ---------
     Total current liabilities                                          382.9
Long-term debt                                                          638.5
Deferred income taxes                                                   306.8
Phase-out reserve, net of current portion                                37.6
Other liabilities                                                        50.3
                                                                   ----------
     Total liabilities                                                1,416.1
                                                                   ----------
Commitments and contingencies

Minority interest                                                         6.4
                                                                   ----------
Shareholder's equity:
  Common stock and paid-in-capital                                      128.2
  Retained earnings                                                     256.5
  Minimum pension liability adjustment, net of taxes of $8.8 million   (14.3)
  Carryover basis adjustment, net of taxes of $3.0 million                5.0
  Unrealized holding gains on marketable securities, net of taxes
    of $37.9 million                                                     61.8
                                                                   ----------
     Total shareholder's equity                                         437.2
                                                                   ----------
     Total liabilities and shareholder's equity                     $ 1,859.7
                                                                   ----------
                                                                   ----------

</TABLE>

                                        -25-

<PAGE>

                                 Highcrest Investors Corp.
                              Consolidated Income Statement
                          For the Year Ended December 31, 1994
                                       (Unaudited)
                                      (in millions)
<TABLE>
<S>                                                                   <C>
Revenues:
  Railcar rentals and services                                        $ 228.4
  Manufacturing operations                                              152.1
  Investment income                                                      30.9
  Other, net                                                             27.5
                                                                      -------
     Total revenues                                                     438.9
                                                                      -------
Costs and expenses:
  Fleet operating expenses                                               48.8
  Cost of manufacturing                                                 150.9
  Selling administrative and other expenses                              43.8
  Depreciation                                                           64.0
  Interest                                                               79.2
  Phase-out reserve expense                                               1.5
  Settlement agreement expense                                            5.0
                                                                      -------
     Total costs and expenses                                           393.2
                                                                      -------
     Income (loss) before taxes                                          45.7
Income tax expense                                                       16.4
                                                                      -------
     Net income                                                       $  29.3
                                                                      -------
                                                                      -------
</TABLE>
                          -26-

<PAGE>
                              High River Limited Partnership
                                      Balance Sheet
                                         6/30/95
                                       (Unaudited)



<TABLE>
<S>                                                                         <C>
Assets:
  Cash                                                                       $ 1,065,480
  Securities @ market                                                         21,185,350
  Other investment @ cost                                                      6,276,036
  Investment in partnership @ cost                                               972,943
                                                                             -----------
                                                                             $29,499,809
                                                                             -----------
                                                                             -----------
Liabilities and capital:
Due to brokers                                                               $ 6,339,055
Securities sold not yet purchased @ market                                       772,500
Partners' capital                                                             22,388,254
                                                                             -----------
                                                                             $29,499,809
                                                                             -----------
                                                                             -----------

</TABLE>

                                        -27-

<PAGE>

                              High River Limited Partnership
                                      Balance Sheet
                                        12/31/94
                                       (Unaudited)


<TABLE>
<S>                                                                          <C>
Assets:
  Cash                                                                       $ 3,254,659
  Securities @ market                                                          7,688,250
  Note receivable                                                                270,000
                                                                             -----------

                                                                             $11,212,909
                                                                             -----------
                                                                             -----------

Due to brokers                                                               $ 5,538,069
Partners' capital                                                              5,674,840
                                                                             -----------

                                                                             $11,212,909
                                                                             -----------
                                                                             -----------
</TABLE>

                                        -28-

<PAGE>

     Mr. Icahn, Purchaser and Riverdale (collectively, the "Beneficial Owners")
may be deemed to beneficially own in the aggregate 50 Units, representing
approximately 0% of the Partnership's outstanding Units (based upon the number
of Units reported to be outstanding in the Partnership's Form 10-Q for the
period ended March 31, 1995).  Purchaser acquired 30 of its Units on July 28,
1995 for the purchase price of $55.00 per Unit and 20 of its Units on August 2,
1995 for the purchase price of $58.00 per Unit.  All Units were purchased by
auction transactions utilizing the Chicago Partnership Board, Inc.

     Except as set forth in the previous paragraph, neither the Beneficial
Owners, nor, to the best of the Beneficial Owners' knowledge, any of the Persons
listed on Schedule I attached hereto, (i) beneficially own or have a right to
acquire any Units, (ii) have affected any transaction in the Units, or (iii)
have any contract, arrangement, understanding or relationship with any other
person with respect to any securities of the Partnership, including, but not
limited to, contracts, arrangements, understandings or relationships concerning
transfer or voting thereof, joint ventures, loan or option arrangements, puts or
calls, guarantees of loans, guarantees against loss or the giving or withholding
of proxies.

     SECTION 12.  SOURCE OF FUNDS.

     The Purchaser expects that approximately $4,530,708.00 will be required to
purchase 71,916 Units, if tendered, and to pay related fees and expenses.  The
Purchaser will obtain all of those funds from:  (i) its liquid assets; (ii) a
capital contribution from its limited partner, Highcrest, which will obtain such
funds from its liquid assets and/or the liquid assets of its wholly-owned,
direct or indirect subsidiaries.  Highcrest has irrevocably committed to make
such capital contribution.

     SECTION 13.  BACKGROUND OF THE OFFER.

     PRIOR CONTACTS WITH THE PARTNERSHIP.  During the period beginning on or
about July 27, 1995, Mr. Icahn participated in several telephone conversations
with persons acting on behalf of the Partnership's general partner (including
one conversation with such general partner), during which the possibility of
conducting a joint tender offer for Units and also the possible purchase of the
general partner or an interest therein was explored.  No agreement with respect
to any such transaction was reached.

     TRADING HISTORY OF THE UNITS.  The Partnership's Form 10-K states:  "There
is no established public trading market for limited partnership units nor is one
expected to develop."

     VALUATION ANALYSIS.  The Purchaser reviewed publicly available financial
information relating to the Partnership for fiscal 1994 in order to determine an
adjusted net income (reduced by an amount intended to reflect normal capital
expenditures and operating expenses) of $5,756,264.00, and then capitalized that
amount at 10%, which the Purchaser believes represents an appropriate
capitalization rate for a real estate portfolio such as the Partnership's.  That
review process produced an estimated aggregate net asset value per Unit
(exclusive of cash and cash equivalents equal to approximately $22.00 per Unit)
of approximately $82.00.  It should be noted that the Purchaser does not have
access to any information concerning the Partnership or its properties other
than information that is publicly available, that the Purchaser's foregoing
calculations are based on rough estimates and that the values resulting
therefrom may not be indicative of actual values to any extent.  It should also
be noted that investors may

                                        -29-

<PAGE>

disagree as to the appropriate capitalization rate to be applied, and Limited
Partners are advised that the utilization of a lower capitalization rate results
in a higher estimate of aggregate value.

     SECTION 14.  CONDITIONS OF THE OFFER.

     Notwithstanding any other term of the Offer, the Purchaser will not be
required to accept for payment or to pay for any Units tendered if all
authorizations, consents, orders or approvals of, or declarations or filings
with, or expiration of waiting periods imposed by, any court, administrative
agency or commission or other governmental authority or instrumentality,
domestic or foreign, necessary for the consummation of the transactions
contemplated by the Offer shall not have been filed, occurred or been obtained.
Furthermore, notwithstanding any other term of the Offer and in addition to the
Purchaser's right to withdraw the Offer at any time before the Expiration Date,
the Purchaser will not be required to accept for payment or pay for any Units
not theretofore accepted for payment or paid for and may terminate or amend the
Offer as to such Units if, at any time on or after the date of the Offer and
before the acceptance of such Units for payment or the payment therefor, any of
the following conditions exists:

           (a)  a preliminary or permanent injunction or other order of any
     federal or state court, government or governmental authority or agency
     shall have been issued and shall remain in effect which (i) makes illegal,
     delays or otherwise directly or indirectly restrains or prohibits the
     making of the Offer or the acceptance for payment, purchase of or payment
     for any Units by the Purchaser, (ii) imposes or confirms limitations on the
     ability of the Purchaser effectively to exercise full rights of ownership
     of any Units, including, without limitation, the right to vote any Units
     acquired by the Purchaser pursuant to the Offer or otherwise on all matters
     properly presented to the Partnership's Limited Partners, (iii) imposes or
     confirms limitations on the ability of the Purchaser to fully exercise the
     voting rights conferred pursuant to its appointment as proxy in respect of
     all tendered Units which it accepts for payment, (iv) requires divestiture
     by the Purchaser of any Units, (v) causes any material diminution of the
     benefits to be derived by the Purchaser as a result of the transactions
     contemplated by the Offer, or (vi) might materially adversely affect the
     business, properties, assets, liabilities, financial condition, operations,
     results of operations or prospects of the Purchaser or the Partnership;

           (b)  there shall be any action taken, or any statute, rule,
     regulation or order proposed, enacted, enforced, promulgated, issued or
     deemed applicable to the Offer by any federal or state court, government or
     governmental authority or agency, which might, directly or indirectly,
     result in any of the consequences referred to in clauses (i) through (v) of
     paragraph (a) above;

           (c)  any change or development shall have occurred or been threatened
     since the date of the Offer to Purchase, in the business, properties,
     assets, liabilities, financial condition, operations, results of
     operations, or prospects of the Partnership, which is outside the ordinary
     course of the Partnership's business or may be materially adverse to the
     Partnership, or the Purchaser shall have become aware of any fact that does
     or may have a material adverse effect on the value of the Units;

           (d)  there shall have occurred (i) any general suspension of trading
     in, or limitation on prices for, securities on any national securities
     exchange or in the over-the-counter market in the United States, (ii) a
     declaration of a banking moratorium or any suspension of payments in
     respect of banks in the United States, (iii) any limitation by any
     governmental authority on, or other event which might affect, the extension
     of

                                        -30-

<PAGE>

     credit by lending institutions or result in any imposition of currency
     controls in the United States, (iv) a commencement of a war or armed
     hostilities or other national or international calamity directly or
     indirectly involving the United States, (v) a material change in United
     States or other currency exchange rates or a suspension or a limitation on
     the markets thereof, or (vi) in the case of any of the foregoing existing
     at the time of the commencement of the Offer, a material acceleration or
     worsening thereof;

           (e)  the Partnership's general partner shall not have consented in
     writing to, and shall not have taken all other action that the Purchaser
     deems necessary, in the Purchaser's judgment, for the admission of the
     Purchaser to the Partnership, simultaneously with the consummation of the
     Offer, as a substitute Limited Partner in accordance with the Partnership
     Agreement and applicable law;

           (f)  the Partnership's general partner shall not have furnished to
     the Purchaser such information as is necessary, in the Purchaser's
     judgment, to verify that the person purporting to transfer Units to the
     Purchaser pursuant to the Offer is in fact the owner of such Units as
     reflected on the Partnership's books and records;

           (g)  the Partnership's general partner shall have caused the
     Partnership to impose unreasonable transfer, substitution or similar fees,
     including, without limitation, those that would otherwise apply to:  (i)
     the tender of Units by holders pursuant to the Offer, (ii) the transfer of
     such Units to the Purchaser and (iii) the admission of the Purchaser as a
     substitute Limited Partner in respect of such Units;

           (h)  there shall have been threatened, instituted or pending any
     action or proceeding before any court or governmental agency or other
     regulatory or administrative agency or commission or by any other person,
     challenging the acquisition of any Units pursuant to the Offer or otherwise
     directly or indirectly relating to the Offer, or otherwise, in the judgment
     of the Purchaser, adversely affecting the Purchaser or the Partnership;

           (i)  the Partnership shall have (i) issued, or authorized or proposed
     the issuance of, any partnership interests of any class, or any securities
     convertible into, or rights, warrants or options to acquire, any such
     interests or other convertible securities, (ii) issued or authorized or
     proposed the issuance of any other securities, in respect of, in lieu of,
     or in substitution for, all or any of the presently outstanding Units, or
     (iii) declared or paid any distribution, other than in cash, on any of its
     partnership interests, or (iv) the Partnership or any of the Partnership's
     general partner shall have authorized, proposed or announced its intention
     to propose any merger, consolidation or business combination transaction,
     acquisition of assets, disposition of assets or material change in its
     capitalization, or any comparable event not in the ordinary course of
     business;

           (j)  a tender offer or exchange offer for some or all of the Units is
     made or publicly announced or proposed to be made, supplemented or amended
     by any person other than the Purchaser; or

           (k)  the general partner of the Partnership shall have modified, or
     taken any step or steps to modify, in any way, the procedures or
     regulations applicable to the registration of Units or transfers of Units
     on the books and records of the Partnership or the admission of transferees
     of Units as Limited Partners.

                                        -31-

<PAGE>

     The foregoing conditions are for the sole benefit of the Purchaser and may
be asserted by the Purchaser regardless of the circumstances giving rise to such
conditions or may be waived by the Purchaser in whole or in part at any time and
from time to time in its sole discretion.  Any determination by the Purchaser
concerning the events described above will be final and binding upon all
parties.  If the Purchaser, in its sole discretion, waives the condition
contained in the foregoing paragraph (g), then the Purchaser will, to the extent
of such waiver, pay all applicable fees referred to in such paragraph.

     SECTION 15.  CERTAIN LEGAL MATTERS.

     GENERAL.  Except as set forth in this Section 15, the Purchaser is not,
based on its review of publicly available filings by the Partnership with the
Commission and other publicly available information regarding the Partnership,
aware of any licenses or regulatory permits that would be material to the
business of the Partnership, taken as a whole, and that might be adversely
affected by the Purchaser's acquisition of Units as contemplated herein, or any
filings, approvals or other actions by or with any domestic or foreign
governmental authority or administrative or regulatory agency that would be
required prior to the acquisition of Units by the Purchaser pursuant to the
Offer as contemplated herein.  While there is no present intent to delay the
purchase of Units tendered pursuant to the Offer pending receipt of any such
additional approval or the taking of any such action, there can be no assurance
that any such additional approval or action, if needed, would be obtained
without substantial conditions or that adverse consequences might not result to
the Partnership's business, or that certain parts of the Partnership's business
might not have to be disposed of or other substantial conditions complied with
in order to obtain such approval or action, any of which could cause the
Purchaser to elect to terminate the Offer without purchasing Units thereunder.
The Purchaser's obligation to purchase and pay for Units is subject to certain
conditions, including conditions related to the legal matters discussed in this
Section 15 of the Offer to Purchase.

     ANTITRUST.  The Purchaser does not believe that the Hart-Scott-Rodino
Antitrust Improvements Act of 1976, as amended, is applicable to the acquisition
of Units contemplated by the Offer.

     MARGIN REQUIREMENTS.  The Units are not "margin securities" under the
regulations of the Board of Governors of the Federal Reserve System and,
accordingly, those regulations generally are not applicable to the Offer.

     STATE LAWS.  The Purchaser is not aware of any jurisdiction in which the
making of the Offer is not in compliance with applicable law.  If the Purchaser
becomes aware of any jurisdiction in which the making of the Offer would not be
in compliance with applicable law, the Purchaser will make a good faith effort
to comply with any such law.  If, after such good faith effort, the Purchaser
cannot comply with any such law, the Offer will not be made to (nor will tenders
be accepted from or on behalf of) Limited Partners residing in such
jurisdiction.  In those jurisdictions whose securities or blue sky laws require
the Offer to be made by a licensed broker or dealer, the Offer shall be made on
behalf of the Purchaser, if at all, only by one or more registered brokers or
dealers licensed under the laws of that jurisdiction.

     SECTION 16.  FEES AND EXPENSES.

     Except as set forth in this Section 16, the Purchaser will not pay any fees
or commissions to any broker, dealer or other person for soliciting tenders of
Units pursuant to the Offer.  The Purchaser has retained IBJ Schroder

                                        -32-

<PAGE>

Bank & Trust Company to act as Depositary and D.F. King & Co., Inc. to act as
Information Agent in connection with the Offer.  The Purchaser will pay the
Depositary and Information Agent reasonable and customary compensation for their
services in connection with the Offer, plus reimbursement for out-of-pocket
expenses, and will indemnify the Depositary and Information Agent against
certain liabilities and expenses in connection therewith, including liabilities
under the federal securities laws.  The Purchaser will also pay all costs and
expenses of printing and mailing the Offer and its legal fees and expenses.

     No person has been authorized to give any information or to make any
representation on behalf of the Purchaser not contained herein or in the
Assignment of Partnership Interest and, if given or made, such information or
representation must not be relied upon as having been authorized.

     The Purchaser has filed with the Commission a Tender Offer Statement on
Schedule 14D-1 (including exhibits), pursuant to Rule 14d-3 under the Exchange
Act, furnishing certain additional information with respect to the Offer, and
may file amendments thereto.  The Schedule 14D-1 and any amendments thereto,
including exhibits, may be inspected and copies may be obtained at the same
places and in the same manner as set forth in the Introduction of the Offer to
Purchase (except that they will not be available at the regional offices of the
Commission).


                                 HIGH RIVER LIMITED PARTNERSHIP


August 3, 1995


                                        -33-

<PAGE>
      Manually signed facsimile copies of the Assignment of Partnership Interest
will be accepted.  The Assignment of Partnership Interest and any other required
documents should be sent or delivered by each Limited Partner or such Limited
Partner's broker, dealer, bank, trust company or other nominee to the Depositary
as set forth below.

                            THE DEPOSITARY FOR THE OFFER IS:

                            IBJ SCHRODER BANK & TRUST COMPANY


                                        BY MAIL:

                                       P.O. Box 84
                                  Bowling Green Station
                             New York, New York  10274-0084
                       Attn:  Reorganization Operations Department


                               BY HAND/OVERNIGHT DELIVERY:

                                    One State Street
                                New York, New York  10004
                          Attn:  Securities Processing Window,
                                 Subcellar One, (SC-1)


                                      BY FACSIMILE:

                                     (212) 858-2611


                                  CONFIRM BY TELEPHONE:

                                     (212) 858-2103


     Questions and requests for assistance or for additional copies of the Offer
to Purchase and the Assignment of Partnership Interest may be directed to the
Information Agent at its telephone number and address listed below.  You may
also contact your broker, dealer, bank, trust company or other nominee for
assistance concerning the Offer.

                                        -34-

<PAGE>

                         THE INFORMATION AGENT FOR THE OFFER IS:

                                  D.F. KING & CO., INC.
                                     77 Water Street
                                New York, New York  10005
                                (212) 269-5550 (Collect)
                                           or
                               (800) 628-8538 (Toll Free)









                                        -35-

<PAGE>
                                        SCHEDULE I

     The name and position of the executive officers and directors of Riverdale
Investors Corp., Inc. ("Riverdale") are set forth below.  The business address
of each executive officer and director is c/o Icahn Associates Corp., 114 West
47th Street, 19th Floor, New York, N.Y. 10036.  Each executive officer and
director is a citizen of the United States of America.

Name                       Position
- ----                       --------

Carl C. Icahn              Director

Edward E. Mattner          President

Robert J. Mitchell         Vice President and Treasurer


     The name and position of the executive officers and directors of Highcrest
Investors Corp. ("Highcrest") are set forth below.  Unless otherwise indicated,
the business address of each executive officer and director is c/o Icahn
Associates Corp., 114 West 47th Street, 19th Floor, New York, N.Y. 10036.  Each
executive officer and director is a citizen of the United States of America.

Name                       Position
- ----                       --------

Carl C. Icahn              Chairman of the Board, President and Director

Richard T. Buonato(1)      Senior Vice President, Treasurer and Director

Mark H. Rachesky           Managing Director

Edward E. Mattner          Director


     The following sets forth the (a) name, (b) present principal occupation or
employment and the name, principal business and address of any corporation or
other organization in which such employment or occupation is conducted and (c)
material occupations, positions, offices or employments during the last five
years, giving the starting and ending dates of each and the name, principal
business and address of any business corporation or other organization in which
such occupation, position, office or employment was carried on, of each
executive officer and director of Riverdale and Highcrest.

Name                  Principal Occupations for the Last Five Years
- ----                  ---------------------------------------------
- -----------------
(1) Business address is 1 Wall Street Court, Suite 920, New York, N.Y. 10005.

                                        I-1

<PAGE>

Carl C. Icahn   Mr. Icahn's present principal occupation is acting as President
                and a Director of Icahn Holding Corporation, a Delaware
                corporation ("IHC") and Chairman of the Board and a Director of
                various of IHC's subsidiaries, including ACF Industries, Inc., a
                New Jersey corporation ("ACF").  IHC is primarily engaged in the
                business of holding, either directly or through subsidiaries, a
                majority of the common stock of ACF and its address is 100 South
                Bedford Road, Mount Kisco, N.Y.  10549.  ACF is primarily
                engaged in the business of leasing, selling and manufacturing
                railroad freight and tank cars and its address is 3301 Rider
                Trail South, Earth City, Missouri 63045. Mr. Icahn has been
                President and a Director of IHC since August 1982 and has been
                a director of ACF since June 1984 and Chairman of the Board of
                ACF since October 1984.  Mr. Icahn also maintains similar
                positions with various of ACF's affiliates, including: (i) since
                1968, Mr. Icahn has been Chairman of the Board, President and a
                Director of Icahn & Co., Inc., a Delaware corporation
                (collectively with its predecessor companies by merger,
                "Icahn & Co."), which is a registered  broker-dealer and
                a member firm of the New York Stock Exchange, Inc. and whose
                address is 1 Wall Street Court, New York, N.Y.  10005;
                (ii) since November 1990, Mr. Icahn has been Chairman of the
                Board and a Director of American Property Investors, Inc., a
                Delaware corporation ("API") primarily engaged in the business
                of acting as general partner of American Real Estate Partners,
                L.P., and whose address is 90 South Bedford Road, Mount Kisco,
                N.Y. 10549; and (iii) from 1986 until January 1993, when he
                resigned, Mr. Icahn was a Director and Chairman of the Board
                of Trans World Airlines, Inc. ("TWA"), whose address is One
                City Centre, 515 N. Sixth Street, St. Louis, Missouri 63101.
                Since June 1993, Mr. Icahn has also served as a Director of
                Astrum International Corp., a Delaware holding company
               ("Astrum") whose principal subsidiaries are Samsonite
               Corporation, a manufacturer and distributor of luggage, Culligan
               International Company, a manufacturer of water purification and
               treatment equipment and McGregor Corporation, a manufacturer and
               distributor of apparel products and a licensor of apparel brand
               names.  Astrum's address is 40301 Fisher Island Drive, Fisher
               Island, Florida  33109.

Edward E.             Mr. Mattner's present principal occupation is acting as a
Mattner               securities trader at Icahn & Co., a registered broker-
                      dealer and a member firm of the New York Stock Exchange,
                      Inc. whose address is 1 Wall Street Court, New York, N.Y.
                      10005. Mr. Mattner has served in this capacity since May
                      1976.

Robert J.             Mr. Mitchell's present principal occupation is acting as
Mitchell              Senior Vice President Finance of ACF.  ACF is primarily
                      engaged in the business of leasing, selling and
                      manufacturing railroad freight and tank cars and its
                      address is 3301 Rider Trail South, Earth City, Missouri
                      63045.  Mr. Mitchell has served as Executive Vice
                      President Finance since March 1995 and also served as
                      Secretary of ACF since August 1993, Treasurer from
                      December 1984 to March 1995 and Assistant Secretary from
                      September 1986 to August 1993.  Mr. Mitchell has also
                      served as Treasurer (since May 1988) and Chief Financial
                      Officer (since March 1995) of American Railcar Industries,
                      Inc., a subsidiary of ACF primarily engaged in the
                      business of repairing, refurbishing, painting and
                      maintaining railcars and in manufacturing and selling
                      parts for railcars and other industrial purposes.  The
                      address of American Railcar Industries, Inc. is 3301 Rider
                      Trail South, Earth City, Missouri  63045.  Mr. Mitchell
                      became Treasurer of TWA, whose address is One City Centre,
                      515 N. Sixth Street, St. Louis, Missouri  63101, in 1987
                      and held that position until he resigned, effective

                                        I-2

<PAGE>

                     as of January 5, 1993.  From March 1982 until November
                     1984, Mr. Mitchell was a Vice President-Department Head of
                     National Westminster Bank, USA, located at 175 Water
                     Street, New York, N.Y.  10038.

Richard T.            Mr. Buonato's present principal occupation is acting as
Buonato               Vice President and Controller of Icahn & Co., a registered
                      broker-dealer and a member firm of the New York Stock
                      Exchange, Inc. whose address is 1 Wall Street Court, New
                      York, N.Y. 10005.  Mr. Buonato has served as Vice
                      President since December 1977 and as Controller since May
                      1976. Since February 1982, Mr. Buonato has also served as
                      Vice President and Controller of IHC, a company primarily
                      engaged in the business of holding, either directly or
                      through subsidiaries, a majority of the common stock of
                      ACF.  The address of IHC is 100 South Bedford Road, Mount
                      Kisco, N.Y. 10549.

Mark H.               Mr. Rachesky's present principal occupation is acting as
Rachesky              Managing Director of IHC, which is primarily engaged in
                      the business of holding, either directly or through
                      subsidiaries, a majority of the common stock of ACF and
                      whose address is 100 South Bedford Road, Mount Kisco, N.Y.
                      10549.  Mr. Rachesky has served as Managing Director of
                      IHC since February 1990.  Since November 1990, Mr.
                      Rachesky has also served as a Director and Vice President
                      of API, the general partner of American Real Estate
                      Partners, L.P. API's address is 90 South Bedford Road,
                      Mount Kisco, N.Y. 10549.

                                        I-3

<PAGE>


                       ASSIGNMENT OF PARTNERSHIP INTEREST
                 TO TENDER UNITS OF LIMITED PARTNERSHIP INTEREST
                                       OF
                        MCNEIL REAL ESTATE FUND XI, LTD.
                       PURSUANT TO THE OFFER TO PURCHASE
                              DATED AUGUST 3, 1995
                          AS AMENDED FROM TIME TO TIME
                                       OF
                         HIGH RIVER LIMITED PARTNERSHIP


THE OFFER, WITHDRAWAL RIGHTS AND PRORATION PERIOD WILL EXPIRE AT 12:00 MIDNIGHT,
                             NEW YORK CITY TIME, ON
                 AUGUST 30, 1995, UNLESS THE OFFER IS EXTENDED.

    Unitholders desiring to tender their Units should complete and sign this
   Assignment of Partnership Interest, and forward it to the Depositary at the
    address or facsimile number set forth below AND DELIVER ALL CERTIFICATES
   REPRESENTING THEIR INTERESTS IN UNITS TENDERED (THE "CERTIFICATES") to the
  Depositary at the address set forth below.  Instructions for completing this
    Assignment of Partnership Interest are included herein, along with a pre-
                      addressed envelope to the Depositary.

        _________________________________________________________________

The Depositary for the Offer is:
IBJ SCHRODER BANK & TRUST COMPANY

By Mail:
P.O. Box 84
Bowling Green Station
New York, New York  10274-0084
Attn:  Reorganization Operations Department

By Facsimile: (212) 858-2611

To Confirm: (212) 858-2103

By Hand/Overnight Delivery:
One State Street
New York, New York  10004
Attn:  Securities Processing
Window, Subcellar One, (SC-1)

IF YOU HAVE ANY QUESTIONS OR NEED ASSISTANCE IN COMPLETING THE ASSIGNMENT OF
PARTNERSHIP INTEREST, PLEASE CALL THE INFORMATION

<PAGE>


AGENT, D.F. KING & CO., INC., AT (212) 269-5550 (COLLECT) OR TOLL FREE, AT (800)
628-8538.

DELIVERY OF THIS ASSIGNMENT OF PARTNERSHIP INTEREST OR ANY OTHER REQUIRED
DOCUMENTS TO AN ADDRESS OTHER THAN THE ONE SET FORTH ABOVE OR TRANSMISSION OF
INSTRUCTION VIA FACSIMILE OTHER THAN AS SET FORTH ABOVE DOES NOT CONSTITUTE
VALID DELIVERY.



                                       -2-

<PAGE>


PLEASE CAREFULLY READ THE ACCOMPANYING INSTRUCTIONS.

CAPITALIZED TERMS USED HEREIN AND NOT DEFINED SHALL HAVE THE MEANINGS GIVEN TO
THEM IN THE HIGH RIVER LIMITED PARTNERSHIP OFFER TO PURCHASE LIMITED PARTNERSHIP
UNITS OF MCNEIL REAL ESTATE FUND XI, LTD. DATED AUGUST 3, 1995 AS IT MAY BE
AMENDED FROM TIME TO TIME, THE "OFFER TO PURCHASE").

Ladies and Gentlemen:

The undersigned hereby tenders to High River Limited Partnership, a Delaware
limited partnership (the "Purchaser"), the number of the undersigned's units of
limited partnership interest specified below (together with the Certificates to
the extent of such units of limited partnership interest specified below, and
all right, title and interest associated therewith, the "Units") in McNeil Real
Estate Fund XI, Ltd., a California limited partnership (the "Partnership"), at a
price of $63.00 per Unit, net to the seller in cash, less the amount of
distributions per unit, if any, made by the Partnership between August 3, 1995
and the Expiration Date, upon the terms and subject to the conditions set forth
in the Offer to Purchase, receipt of which is hereby acknowledged, and in this
Assignment of Partnership Interest (which, together with any supplements or
amendments, collectively constitute the "Offer").  The Purchaser reserves the
right to permit any direct or indirect wholly-owned subsidiary of Highcrest to
become a partner of the Purchaser and to transfer or assign, in whole or from
time to time in part, to one or more of its affiliates, the right to purchase
Units tendered pursuant to the Offer, but any such transfer or assignment will
not relieve the Purchaser of its obligations under the Offer or prejudice the
rights of tendering Limited Partners to receive payment for Units validly
tendered and accepted for payment pursuant to the Offer.

Subject to and effective upon acceptance for payment of and payment for the
Units tendered hereby, the undersigned hereby sells, assigns, and transfers to
or upon the order of the Purchaser all right, title and interest in and to all
of the Units tendered hereby (including the related Certificates), including,
without limitation, all rights in, and claims to, any voting rights, rights to
be substituted as a Limited Partner of the Partnership, Partnership profits and
losses, cash distributions and other benefits of any nature whatsoever
distributable or allocable or otherwise to such tendered Units under the
Partnership Agreement; provided, that if proration of tendered Units is required
as described in Section 1 of the Offer to Purchase, this Assignment of
Partnership Interest shall be effective to transfer to the Purchaser only that
number of the


                                       -3-

<PAGE>


undersigned's Units as is accepted for payment and thereby purchased by the
Purchaser.  The undersigned understands that upon acceptance for payment of and
payment for the tendered Units, the Purchaser will be entitled to seek admission
to the Partnership as a Limited Partner in substitution for the undersigned as
to all tendered Units, except that if proration of tendered Units is required as
described in Section 1 of the Offer to Purchase, and as a result the Purchaser
accepts for payment and thereby purchases less than all of the undersigned's
Units tendered hereby, then the undersigned may continue to be a Limited Partner
with respect to the tendered Units that are not purchased.

The undersigned irrevocably appoints the Purchaser, its general partner, and any
designees of the Purchaser, as the attorneys-in-fact and proxies of the
undersigned, each with full power of substitution, to exercise all voting and
other rights with respect to the Units tendered by the undersigned and accepted
for payment by the Purchaser, including without limitation, to deliver such
Units and transfer ownership of such Units on the Partnership books maintained
by the general partner of the Partnership and to become a substituted limited
partner and to receive all benefits and otherwise exercise all rights of
beneficial ownership of such Units and as a limited partner of the Partnership,
all in accordance with the terms of the Offer.  Such power of attorney and proxy
shall be considered coupled with an interest in the tendered Units and is
irrevocable.  When the Units tendered hereby are accepted for payment pursuant
to the Offer, all prior proxies and powers given by the undersigned with respect
to the Units will, without further action, be revoked, and no subsequent proxies
or powers may be given, and if given will not be effective.  The Purchaser, its
general partner and any designee of the Purchaser will, with respect to the
Units, be empowered to exercise all voting and other rights of the undersigned
as they, in their sole discretion, may deem proper, whether at any meeting of
the Partnership's Limited Partners, by written consent or otherwise.  The
foregoing proxy and power may be exercised by the Purchaser or any of the other
persons referred to above acting alone.

In addition to and without limiting the generality of the foregoing, the
undersigned hereby irrevocably (a) appoints, any person nominated by the
Purchaser, or any designee thereof (the "Agent"), as the undersigned's attorney-
in-fact, with an irrevocable instruction to the Agent to execute all or any
instruments of transfer and/or other documents in the Agent's discretion in
relation to the Units tendered hereby and to make all elections and do all such
other acts and things as may in the opinion of the Agent be necessary or
expedient for the purpose


                                       -4-

<PAGE>


of, or in connection with, the undersigned's acceptance of the Offer and to vest
in the Purchaser, or as it may direct, those Units (or, if proration of tendered
Units is required as described in Section 1 of the Offer to Purchase, such of
those Units as are purchased by the Purchaser); (b) authorizes and requests the
Partnership and its general partner to take any and all acts as may be required
to effect the transfer of the undersigned's Units (or, if proration of tendered
Units is required as described in Section 1 of the Offer to Purchase, such of
those Units as are purchased by the Purchaser) to the Purchaser or the
Purchaser's nominee and admit the Purchaser as a substitute Limited Partner in
the Partnership; (c) assigns to the Purchaser and its assigns all of the right,
title and interest of the undersigned in and to any and all distributions made
by the Partnership from and after the expiration of the Offer in respect of the
Units tendered by the Limited Partner (or, if proration is required, as
described in Section 1 of the Offer to Purchase, such of those Units as are
purchased by the Purchaser); and (d) agrees not to exercise any rights
pertaining to the Units without the prior consent of the Purchaser.

The undersigned hereby represents and warrants for the benefit of the
Partnership and the Purchaser that the undersigned owns the Units tendered
hereby and has full power and authority to validly tender, sell, assign and
transfer the Units tendered hereby and that when the same are accepted for
payment by the Purchaser, the Purchaser will acquire good, marketable and
unencumbered title thereto, free and clear of all liens, restrictions, charges,
encumbrances, conditional sales agreements or other obligations relating to the
sale or transfer thereof, and such Units will not be subject to any adverse
claims and that the transfer and assignment contemplated herein are in
compliance with all applicable laws and regulations.  The undersigned further
represents and warrants that the undersigned is a "United States person," as
defined in section 7701(a)(30) of the Internal Revenue Code of 1986, as amended,
or if the undersigned is not a United States person, the undersigned does not
own beneficially or of record more than 5 per cent of the outstanding Units.
Upon request, the undersigned will execute and deliver any additional documents
deemed by the Depositary or the Purchaser to be necessary or desirable to
complete the assignment, transfer and purchase of Units tendered hereby and
otherwise in order to complete the transactions, transfers and admissions to the
Partnership contemplated herein.

The undersigned understands that a tender of Units pursuant to the procedures
described in Section 3 of the Offer to Purchase and in the Instructions hereto
will constitute a binding agreement between the undersigned and the Purchaser
upon the


                                       -5-

<PAGE>


terms and subject to the conditions of the Offer.  All authority herein
conferred or agreed to be conferred shall survive the death or incapacity of the
undersigned, and any obligation of the undersigned hereunder shall be binding
upon the heirs, personal representatives, successors and assigns of the
undersigned.  Except as stated in the Offer, this tender is irrevocable.

SIGN HERE TO TENDER YOUR UNITS
PLEASE BE SURE TO COMPLETE ALL APPLICABLE BLANKS

     By executing this document in the space provided below, the undersigned
Limited Partner (or authorized person signing on behalf of the registered
Limited Partner) hereby:  (i) evidences his agreement to and acceptance of all
of the terms, provisions and matters set forth in this Assignment of Partnership
Interest and in the Offer; and (ii) tenders the number of Units specified below
pursuant to the terms of the Offer.  The undersigned hereby acknowledges,
certifies, under penalty of perjury, to all of the foregoing and that the
information and representations set forth below and provided in Boxes A and B of
this Assignment of Partnership Interest, which have been duly completed by the
undersigned, are true and correct as of the date hereof.

X______________________ Address:_____________________________
X______________________ _____________________________________
   Signature(s) of            (Include Zip Code)
  Limited Partners

(Must be signed by registered Limited Partner(s) exactly as name(s) appear(s) in
the Certificate(s) or in the Partnership's records.  If signature is by an
officer of a corporation, attorney-in-fact, agent, executor, administrator,
trustee, guardian or other person(s) acting in fiduciary or representative
capacity, please complete the line captioned "Capacity (Full Title)" and see
Instruction 5.)

(The address provided above must be the REGISTERED address of the Limited
Partner, or else a signature guarantee is required below.  See Instructions 1
and 6.)

Date:____________________________________

In addition to signing your name above, PLEASE PRINT YOUR NAME(S) in the
following space:________________________________________

Capacity (Full Title): ________________________________________
Area Code and Telephone Number ________________________________
Total Number of Units Owned:_____ Number of Units Tendered:_____
(See Instruction 4.)


                                       -6-

<PAGE>


GUARANTEE OF SIGNATURE(S)

(If Required--See Instructions 1 and 5)

Authorized Signature:__________________________________________

Name of Firm:__________________________________________________

Name:__________________________________________________________

Address:_______________________________________________________

Date:__________________________________________________________

Area Code and Tel. No.:________________________________________



                                       -7-

<PAGE>


              STATEMENT OF DESTROYED, LOST OR STOLEN CERTIFICATE(S)
                     (IF REQUIRED - SEE INSTRUCTION NO. 11)
           TO BE COMPLETED ONLY IF YOU CANNOT LOCATE YOUR CERTIFICATES

NAME & ADDRESS ________________________________________________

CITY/STATE/ZIP  _______________________________________________

NUMBER OF UNITS OWNED  ________

The undersigned person(s) hereby represents, warrants, acknowledges and agrees
under penalty of perjury as follows:

     I am the lawful owner of Certificate(s) representing the number of Units
referred to above.  The Certificate(s) has not been endorsed, cashed,
negotiated, transferred, assigned, or otherwise disposed of.  I have made a
diligent search for the Certificate(s) and have been unable to find it, and make
this Statement to the Purchaser, the Partnership, the general partner thereof
and the transfer agent contemplated under the Partnership's partnership
agreement (the "Transfer Agent") for the purpose of inducing the acceptance of
tender of the Certificate(s) without surrender of the Certificate(s), and hereby
agree to surrender the Certificate(s) for cancellation should I at any time find
the Certificate(s).  I, in consideration of the proceeds of tendering the Units
and the Certificate(s), agree to completely indemnify, protect and save harmless
the Purchaser, the Partnership, the general partner thereof, the Transfer Agent,
the Depository, and each of their respective agents and affiliates, and any
other party to the transaction (collectively, the "Obligees"), from and against
all loss, costs and damages, including, without limitation, court costs and
attorneys' fees, which they may be subject to or liable for in respect of the
cancellation and replacement of the Certificate(s), and the distribution of the
proceeds of the Certificate(s).  The rights accruing to the Obligees under the
preceding sentences shall not be limited by the negligence, inadvertence,
accident, oversight or their failure to inquire into, contest, or litigate any
claim, whenever such negligence, inadvertence, accident, oversight, breach or
failure may occur or have occurred.

Signed and delivered this _____ day of _________, 1995.

X________________________________________

X________________________________________
    Signature(s) of Limited Partners


                                       -8-

<PAGE>


IMPORTANT!

Limited Partners must also complete both PART A and PART B below.

                                     PART A

                                   SUBSTITUTE
                                    Form W-9

               Department of the Treasury Internal Revenue Service

            Payer's request for Taxpayer Identification Number (TIN)


PART 1 - (a) NAME

(If joint names, list first and circle the name of the person or entity whose
number you enter in Part 2 below).  (See Guidelines if your name has changed.)

  (b)   Business name (Sole Proprietors see Guidelines.)

  (c)   Please check appropriate box:

        / /  Individual/Sole Proprietor

        / /  Corporation   / / Partnership      / /  Other

  (d)   Address (Number, Street, Apt. or Suite No., City, State and
        Zip Code).

PART 2 - PLEASE PROVIDE YOUR TIN ON THE APPROPRIATE LINE BELOW AND CERTIFY BY
SIGNING AND DATING BELOW.


  ____________________________
  Social Security Number

OR

  ____________________________
  Employer Identification Number

For Payees Exempt From Backup Withholding (See Part II of Guidelines)
__________________________________________


                                       -9-

<PAGE>


PART 3 - CERTIFICATION

Under penalties of perjury, I certify that:

                 (a)  The number shown on this form is my correct Taxpayer
                      Identification Number (or I am waiting for a number to be
                      issued to me) and

                 (b)  I am not subject to backup withholding because (i) I am
                      exempt from backup withholding, (ii) I have not been
                      notified by the Internal Revenue Service (the "IRS") that
                      I am subject to backup withholding as a result of a
                      failure to report all interest or dividends, or (iii) the
                      IRS has notified me that I am no longer subject to backup
                      withholding.

Awaiting TIN / /

Certification Instructions - You must cross out item (b) in Part 3 above if you
have been notified by the IRS that you are currently subject to backup
withholding because of underreporting interest or dividends on your tax return.


SIGNATURE: ___________________________  DATE: __________________


NOTE:     FAILURE TO COMPLETE AND RETURN THIS FORM MAY RESULT IN BACKUP
          WITHHOLDING.  PLEASE REVIEW THE ENCLOSED GUIDELINES FOR CERTIFICATION
          OF TAXPAYER IDENTIFICATION NUMBER ON SUBSTITUTE FORM W-9 FOR
          ADDITIONAL DETAILS.

YOU MUST COMPLETE THE FOLLOWING CERTIFICATE IF YOU CHECKED THE BOX IN PART 3 OF
SUBSTITUTE FORM W-9.


             CERTIFICATE OF AWAITING TAXPAYER IDENTIFICATION NUMBER
          (To be completed only if the box in Part 3 above is checked)

     I certify under penalties of perjury that a taxpayer identification number
has not been issued to me, and either (a) I have mailed or delivered an
application to receive a taxpayer identification number to the appropriate
Internal Revenue Service Center or Social Security Administration Office, or (b)
I intend to mail or deliver an application in the near future.  I understand
that (i) if I do not provide a taxpayer identification number within seven days
after the Depositary receives my Awaiting TIN Certification, backup withholding,
if applicable, will begin and continue until I furnish my taxpayer
identification number, and (ii) if within sixty days the


                                      -10-

<PAGE>


Depositary receives my taxpayer identification number on a new IRS Form W-9 or
Substitute Form W-9, the Depositary will return amounts withheld through the
date such IRS Form W-9 or Substitute Form W-9 is received.


 __________________________________  __________________________
            Signature                     Date



                                      -11-

<PAGE>


                                     PART B

              FIRPTA AFFIDAVIT - CERTIFICATE OF NON-FOREIGN STATUS

     Section 1445 of the Internal Revenue Code provides that a transferee of a
U.S. real property interest must withhold tax if the transferor is a foreign
person.  To inform the transferee that withholding of tax is not required upon
this disposition of a U.S. real property interest, the undersigned hereby
certifies the following on behalf of the tendering Limited Partner named below:

     1.   The Limited Partner, if an individual, is not a nonresident alien for
          purposes of U.S. income taxation, and if not an individual, is not a
          foreign corporation, foreign partnership, foreign trust, or foreign
          estate (as those terms are defined in the Internal Revenue Code and
          Income Tax Regulations);

     2.   The name of the Limited Partner is
          __________________________________________________;

     3.   The Limited Partner's Social Security Number (for individuals) or
          Employer Identification Number (for non-individuals) is
          ____________________;   and

     4.   The Limited Partner's home address (in the case of an individual) or
          office address (in the case of an entity) is
          ___________________________________________________.

     I understand that this certification may be disclosed to the Internal
Revenue Service by the transferee and that any false statement I have made here
could be punished by fine, imprisonment, or both.

     Under penalties of perjury I declare that I have examined this
certification and to the best of my knowledge and belief it is true, correct and
complete, and if the Limited Partner is not an individual, I further declare
that I have authority to sign this document on behalf of the Limited Partner.


  ________________________________________ ______________________
          Signature                            Date

  Title: ________________________________________



                                      -12-

<PAGE>


                                  INSTRUCTIONS
                                       TO
                       ASSIGNMENT OF PARTNERSHIP INTEREST
                                       FOR
                        MCNEIL REAL ESTATE FUND XI, LTD.

                FORMING PART OF TERMS AND CONDITIONS OF THE OFFER


     1.   GUARANTEE OF SIGNATURES.  If the Assignment of Partnership Interest
is signed by the registered holder of the Units and payment is to be made
directly to that holder at that holder's registered address, then no signature
guarantee is required on the Assignment of Partnership Interest.  Similarly, if
the Units are tendered for the account of a member firm of a registered national
securities exchange, a member of the National Association of Securities Dealers,
Inc. or a commercial bank, savings bank, credit union, savings and loan
association or trust company having an office, branch or agency in the United
States, which is a participant in the Security Transfer Agent Medallion Program
(each an "Eligible Institution"), no signature guarantee is required on the
Assignment of Partnership Interest.  However, in all other cases, all signatures
on the Assignment of Partnership Interest must be guaranteed by an Eligible
Institution.

     2.   DELIVERY OF ASSIGNMENT OF PARTNERSHIP INTEREST.  The Assignment of
Partnership Interest is to be completed by all Limited Partners who wish to
tender Units in response to the Offer.  For a Limited Partner validly to tender
Units, a properly completed and duly executed Assignment of Partnership Interest
(or a facsimile thereof), along with ANY AND ALL CERTIFICATES, any required
signature guarantees and any other required documents, must be received by the
Depositary at one of its addresses set forth herein on or prior to the
Expiration Date (as defined in the Offer to Purchase).

     THE METHOD OF DELIVERY OF THE ASSIGNMENT OF PARTNERSHIP INTEREST AND ALL
OTHER REQUIRED DOCUMENTS IS AT THE OPTION AND RISK OF THE TENDERING LIMITED
PARTNER AND DELIVERY WILL BE DEEMED MADE ONLY WHEN ACTUALLY RECEIVED BY THE
DEPOSITARY.  IN ALL CASES, SUFFICIENT TIME SHOULD BE ALLOWED TO ASSURE TIMELY
DELIVERY.

     No alternative, conditional or contingent tenders will be accepted, and no
fractional Units will be purchased (except from a Limited Partner who is
tendering all of the Units owned by that Limited Partner).  All tendering
Limited Partners, by execution


                                      -13-

<PAGE>


of the Assignment of Partnership Interest (or facsimile thereof), waive any
right to receive any notice of the acceptance of their Units for payment.

     3.   INADEQUATE SPACE.  If the space provided herein is inadequate,
additional information may be provided on a separate signed schedule attached
hereto.

     4.   MINIMUM TENDERS/PARTIAL TENDERS.  In order for a tender to be valid,
a Limited Partner must satisfy the Minimum Units Requirements (as defined in the
second paragraph of the Offer to Purchase).

     If fewer than all the Units evidenced by any Certificate submitted are to
be tendered, fill in the number of Units which are to be tendered in the box
entitled "Number of Units Tendered."  In such case, new Certificate(s) for the
remainder of the Units that were evidenced by your old Certificate(s) will be
sent to you, at the address set forth above, as soon as practicable after the
expiration of the Offer.  All Units represented by Certificates which are listed
above and delivered to the Depositary will be deemed to have been tendered
unless otherwise indicated.

     5.   SIGNATURES ON ASSIGNMENT OF PARTNERSHIP INTEREST.  If the Assignment
of Partnership Interest is signed by the registered holder(s) of the Units
tendered hereby, the signature(s) must correspond exactly with the name(s) as
shown on the records of the Partnership without alteration, enlargement or any
change whatsoever.

     If any of the Units tendered hereby are held of record by two or more joint
holders, all such holders must sign the Assignment of Partnership Interest.

     If the Assignment of Partnership is signed by trustees, executors,
administrators, guardians, attorneys-in-fact, agents, officers of corporations
or others acting in a fiduciary or representative capacity, such persons should
so indicate when signing, and proper evidence satisfactory to the Depositary of
their authority so to act must be submitted.

     6.   SPECIAL DELIVERY INSTRUCTIONS.  If a check or new Certificate (see
Instruction 4) is to be sent to an address other than the registered address,
signature guarantees are required.  See Instruction 1.

     7.   WAIVER OF CONDITIONS.  The Purchaser expressly reserves the absolute
right, in its sole discretion, to waive any


                                      -14-

<PAGE>


of the specified conditions of the Offer, in whole or in part, in the case of
any Units tendered.

     8.   REQUESTS FOR ASSISTANCE AND ADDITIONAL COPIES.  Questions or requests
for assistance may be directed to the Information Agent, D.F. King & Co., Inc.,
at (212) 269-5550 (Collect) or toll free, at (800) 628-8538.  Copies of the
Offer to Purchase and the Assignment of Partnership Interest may be obtained
from the Information Agent by calling such number.

     9.   SUBSTITUTE FORM W-9.  Each tendering Limited Partner is required to
provide the Depositary with a correct taxpayer identification number ("TIN"),
generally the Limited Partner's social security or federal employer
identification number, on Substitute Form W-9, which is provided above. You must
cross out item (b) in the Certification box on Substitute Form W-9 if you are
subject to backup withholding.  Failure to provide the information on the form
may subject the tendering Limited Partner to 31 percent federal income tax
withholding on the payments made to the Limited Partner or other payee with
respect to Units purchased pursuant to the Offer.  The box in Part 3 of the form
may be checked if the tendering Limited Partner has not been issued a TIN and
has applied for a TIN or intends to apply for a TIN in the near future.  If the
box in Part 3 is checked, backup withholding, if applicable, will begin 7 days
after the Depositary receives an Awaiting TIN Certification and will continue
until you furnish your TIN.  If within 60 days the Depositary receives your TIN
on a new IRS Form W-9 or copy of the Substitute Form W-9 provided above, the
Depositary will return amounts withheld through the date such IRS Form W-9 or
Substitute Form W-9 is received.

     10.  FIRPTA AFFIDAVIT.  To avoid potential withholding of tax pursuant to
Section 1445 of the Internal Revenue Code in an amount equal to 10 per cent of
the purchase price for Units purchased pursuant to the Offer, plus the amount of
any liabilities of the Partnership allocable to such Units, each Limited Partner
who or which is a United States person must complete the FIRPTA Affidavit
contained in the Assignment of Partnership Interest stating, under penalties of
perjury, such Limited Partner's TIN and address, and that such Limited Partner
is not a foreign person.  Tax withheld under Section 1445 of the Internal
Revenue Code is not an additional tax.  If withholding results in an overpayment
of tax, a refund may be obtained from the IRS.

     11.  STATEMENT OF DESTROYED, LOST OR STOLEN CERTIFICATE(S).  If you are
unable to locate any of your Certificate(s), you must complete and sign the
Statement of Destroyed, Lost or Stolen


                                      -15-

<PAGE>


Certificate(s) set forth in the Assignment of Partnership Interest.

     IMPORTANT:  THE ASSIGNMENT OF PARTNERSHIP INTEREST OR FACSIMILE COPY
THEREOF (TOGETHER WITH ALL OTHER REQUIRED DOCUMENTS) MUST BE RECEIVED BY THE
DEPOSITARY ON OR PRIOR TO THE EXPIRATION DATE.  IF YOU HAVE ANY QUESTIONS OR
NEED ASSISTANCE COMPLETING THE ASSIGNMENT OF PARTNERSHIP INTEREST, PLEASE CALL
THE INFORMATION AGENT, D.F. KING & CO., INC., AT (212) 269-5550 (COLLECT) OR
TOLL FREE, AT (800) 628-8538.


                                      -16-

<PAGE>


                            IMPORTANT TAX INFORMATION

     Under federal income tax law, in order to prevent backup withholding on
amounts payable to a Limited Partner whose tendered Units are accepted for
payment, such Limited Partner is required to provide the Depositary with such
Limited Partner's correct TIN on Substitute Form W-9 above or otherwise
establish a basis for exemption from backup withholding.  If such Limited
Partner is an individual, the TIN is his or her social security number.  If the
Depositary is not provided with the correct TIN, the Limited Partner or other
payee may be subject to penalties imposed by the Internal Revenue Service.  In
addition, payments that are made to such Limited Partner or other payee with
respect to Units purchased pursuant to the Offer may be subject to backup
withholding.

     Certain Limited Partners (including, among others, all corporations and
certain foreign persons) are not subject to these backup withholding and
reporting requirements.  Exempt Limited Partners should indicate their exempt
status on Substitute Form W-9.  In order for a foreign person to qualify as an
exempt recipient, that Limited Partner must submit to the Depositary a properly
completed Internal Revenue Service Form W-8, signed under penalties of perjury,
attesting to that Limited Partner's exempt status.  A Form W-8 can be obtained
from the Depositary.  See the enclosed "Guidelines for Certification of Taxpayer
Identification Number on Substitute Form W-9" for additional instructions.

     If backup withholding applies, the Depositary is required to withhold 31
percent of any reportable payments made to the Limited Partner or other payee.
Backup withholding is not an additional  tax.  Rather, the federal income tax
liability of persons subject to backup withholding will be reduced by the amount
of tax withheld.  If withholding results in an overpayment of taxes, a refund
may be obtained from the Internal Revenue Service.

     PLEASE NOTE THAT A TENDERING BENEFICIAL OWNER OF UNITS WHOSE UNITS ARE
OWNED OF RECORD BY AN INDIVIDUAL RETIREMENT ACCOUNT OR OTHER QUALIFIED PLAN WILL
NOT RECEIVE DIRECT PAYMENT OF THE PURCHASE PRICE; RATHER, PAYMENT WILL BE MADE
TO THE CUSTODIAN OF SUCH ACCOUNT OR PLAN.


                                      -17-

<PAGE>


PURPOSE OF SUBSTITUTE FORM W-9

     To prevent backup withholding on payments made to a Limited Partner or
other payee with respect to Units purchased pursuant to the Offer, the Limited
Partner is required to notify the Depositary of the Limited Partner's correct
TIN by completing the Substitute Form W-9 provided above, and to certify (i)
that the TIN provided on Substitute Form W-9 is correct (or that such Limited
Partner is awaiting a TIN) and (ii) that the Limited Partner either (A) is
exempt from backup withholding, (B) has not been notified by the Internal
Revenue Service that the Limited Partner is subject to backup withholding as a
result of a failure to report all interest or dividends or (C) has been notified
by the Internal Revenue Service that the Limited Partner is no longer subject to
backup withholding.  Failure to provide the information requested on such Form
or to make the certification requested may subject the tendering Limited Partner
to 31 per cent federal income tax withholding on payments received by such
Limited Partner (or other payee) with respect to Units that are accepted for
payment pursuant to the Offer.

WHAT NUMBER TO GIVE THE DEPOSITARY

     The Limited Partner is required to give the Depositary the TIN (e.g.,
social security number or employer identification number) of the record owner of
the Units.  If the Units are held in more than one name or are not held in the
name of the actual owner, consult the enclosed "Guidelines for Certification of
Taxpayer Identification Number on Substitute Form W-9 for additional guidance on
which number to report.

                                        -18-


<PAGE>


    GUIDELINES FOR CERTIFICATION OF TAXPAYER IDENTIFICATION
                 NUMBER ON SUBSTITUTE FORM W-9
                   Section references are to
         the Internal Revenue Code of 1986, as amended.

Purpose of Substitute Form W-9

The Purchaser is required to file an information return with the
IRS and, consequently, must get your correct TIN to report income
paid to you.  Use Substitute Form W-9 to give your correct TIN to
the Depositary and, when applicable, (1) to certify the TIN you
are giving is correct (or you are waiting for a number to be
issued), (2) to certify you are not subject to backup
withholding, or (3) to claim exemption from backup withholding if
you are an exempt payee.  Giving your correct TIN and making the
appropriate certifications will prevent certain payments from
being subject to backup withholding.

What is Backup Withholding?

Under certain conditions, the Purchaser or the Depositary must
withhold and pay to the IRS 31 per cent of payments made to you
pursuant to the Offer.  This is called "backup withholding."
Payments that could be subject to backup withholding include
interest, dividends, broker and barter exchange transactions,
rents, royalties, nonemployee pay, and certain payments from
fishing boat operators.  Real estate transactions are not subject
to backup withholding.

If you give the Depositary your correct TIN, make the proper
certifications, and report all your taxable interest and
dividends on your tax return, your payments will not be subject
to backup withholding.  Payments you receive will be subject to
backup withholding if:

     1.        You do not furnish your TIN to the Depositary, or


     2.        The IRS tells the Purchaser that you furnished an
               incorrect TIN, or

     3.        The IRS tells you that you are subject to backup
               withholding because you did not report all your interest and
               dividends on your tax return (for reportable interest and
               dividends only), or

     4.        You do not certify to the Depositary that you are not
               subject to backup withholding under 3 above (for



                                      -1-



<PAGE>

               reportable interest and dividend accounts opened after 1983
               only), or


     5.        You do not certify your TIN.  See the Part III
               instructions below for exceptions.

Certain payees and payments are exempt from backup withholding
and information reporting.  See the Part II instructions below.

How To Get A TIN.

If you do not have a TIN, apply for one immediately.  To apply,
get Form SS-5, Application for a Social Security Number Card (for
individuals), from your local office of the Social Security
Administration, or Form SS-4, Application for Employer
Identification Number (for businesses and all other entities),
from your local IRS office.

If you do not have a TIN, write "Applied For" in the space for
the TIN in Part 2 of Substitute Form W-9, complete the
certification, sign and date the form (an "Awaiting TIN
Certification"), and give it to the Depositary.  Backup
withholding, if applicable, will begin 7 days after the
Depositary receives an Awaiting TIN Certification and will
continue until you furnish your TIN.  If within 60 days the
Depositary receives your TIN on a new IRS Form W-9 or copy of the
Substitute Form W-9 provided herewith, the Depositary will return
amounts withheld through the date such IRS Form W-9 or Substitute
Form W-9 is received.

NOTE:  Writing "Applied For" on the form means that you have
already applied for a TIN OR that you intend to apply for one
soon.

As soon as you receive your TIN, complete another Form W-9,
include your TIN, sign and date the form and give it to the
Depositary.

                           PENALTIES

Failure to Furnish TIN.
     If you fail to furnish your correct TIN to the Depositary,
     you are subject to a penalty of $50 for each such failure
     unless your failure is due to reasonable cause and not due
     to willful neglect.

Civil Penalty for False Information With Respect to Withholding.


                                      -2-



<PAGE>



     If you make a false statement with no reasonable basis that
     results in no backup withholding, you are subject to a $500
     penalty.

Criminal Penalty for Falsifying Information.
     Willfully falsifying certifications or affirmations may
     subject you to criminal penalties including fines and/or
     imprisonment.

Misuse of TINs.
     If either the Depositary or the Purchaser discloses or uses
     TINs in violation of Federal law, the Depositary or the
     Purchaser, as the case may be, may be subject to civil and
     criminal penalties.

                     SPECIFIC INSTRUCTIONS

Name.
     If you are an individual, you must generally enter the name
     shown on your social security card.  However, if you have
     changed your last name, for instance, due to marriage,
     without informing the Social Security Administration of the
     name change, please enter your first name, the last name
     shown on your social security card, and your new last name.

Sole Proprietor.
     You must enter your individual name.  (Enter either your SSN
     or EIN in Part 2.)  You may also enter your business name or
     "doing business as" name on the business name line.  Enter
     your name as shown on your social security card and business
     name as it was used to apply for your EIN on Form SS-4.

Part I -- Taxpayer Identification Number (TIN)

If you are a sole proprietor, you may enter your SSN or EIN.
Also see the chart below for further clarification of name and
TIN combinations.  If you do not have a TIN, follow the
instructions under "How to Get a TIN" above.

Part II -- For Payees Exempt From Backup Withholding

If you are exempt from backup withholding, you should still
complete this form to avoid possible erroneous backup
withholding.  Enter your correct TIN and write "Exempt" in Part
2, and sign and date the form.

The following is a list of payees exempt from backup withholding
and for which no information reporting is required.  For interest
and dividends, all listed payees are exempt except item (9).  For



                                      -3-

<PAGE>


broker transactions, listed payees (1) through (13), and a person
registered under the Investment Advisors Act of 1940 who
regularly acts as a broker are exempt.  Payments subject to
reporting under sections 6041 and 6041A are generally exempt from
backup withholding only if made to payees described in items (1)
through (7), except that a corporation that provides medical and
health care services or bills and collects payments for such
services is not exempt from backup withholding or information
reporting.

Only payees described in items (2) through (6) are exempt from
backup withholding for barter exchange transactions, patronage
dividends, and payments by certain fishing boat operators.

      (1)  A corporation.

      (2)  An organization exempt from tax under section 501(a), or an
           individual retirement plan (IRA), or a custodial account under
           section 403(b)(7).

      (3)  The United States or any of its agencies or
           instrumentalities.

      (4)  A State, the District of Columbia, a possession of the
           United States, or any of their political subdivisions or
           instrumentalities.

      (5)  A foreign government or any of its political subdivisions,
           agencies or instrumentalities.

      (6)  An international organization or any of its agencies or
           instrumentalities.

      (7)  A foreign central bank of issue.

      (8)  A dealer in securities or commodities required to register
           in the U.S. or a possession of the U.S.

      (9)  A futures commission merchant registered with the Commodity
           Futures Trading Commission.

      (10) A real estate investment trust.

      (11) An entity registered at all times during the tax year under
           the Investment Company Act of 1940.

      (12) A common trust fund operated by a bank under section 584(a).


                                      -4-



<PAGE>


      (13) A financial institution.

      (14) A middleman known in the investment community as a nominee
           or listed in the most recent publication of the American Society
           of Corporate Secretaries, Inc., Nominee List.

      (15) A trust exempt from tax under section 664 or described in
           section 4947.

Payments of dividends and patronage dividends generally not
subject to backup withholding also include the following:

          *         Payments to nonresident aliens subject to
                    withholding under section 1441.

          *         Payments to partnerships not engaged in a
                    trade or business in the U.S. and that have at least
                    one nonresident partner.

If you are a nonresident alien or a foreign entity not subject to
backup withholding, give the Depositary a completed Form W-8
Certificate of Foreign Status.


                    PART III--CERTIFICATION

For a joint account, only the person whose TIN is shown in Part 2
should sign.

Privacy Act Notice

Section 6109 requires you to give your correct TIN to persons who
must file information returns with the IRS to report interest,
dividends, and certain other income, paid to you, mortgage
interest you paid, the acquisition or abandonment of secured
property, cancellation of debt, or contributions you made to an
IRA.  The IRS uses the numbers for identification purposes and to
help verify the accuracy of your tax return.  You must provide
your TIN whether or not you are required to file a tax return.
Payers must generally withhold 31 per cent of taxable interest,
dividend, and certain other payments to a payee who does not give
a TIN to a payer.  Certain penalties may also apply.


                                      -5-

<PAGE>



FOR THIS TYPE OF ACCOUNT                GIVE NAME AND SSN OF:
- ------------------------                ---------------------

1.   Individual                         The individual

2.   Two or more individuals            The actual owner of the
     (joint account)                    account or, if combined funds, the

                                        first individual on the account(1)

3.   Custodian account of a minor       The minor(2)
     (Uniform Gift to Minors Act)

4.    a. The usual revocable savings    The grantor-trustee(1)
         trust (grantor is also trustee)

      b. So-called trust account that   The actual owner(1)
         is not a legal or valid
         trust under state law

FOR THIS TYPE OF ACCOUNT                GIVE NAME AND EIN OF:
- ------------------------                ---------------------

5.  Sole proprietorship                 The owner(3)

6.  A valid trust, estate,              Legal entity(4)
    or pension trust

7.  Corporate                           The corporation

8.  Association, club, religious,       The organization
    charitable, educational, or
    other tax-exempt organization

9.  Partnership                         The partnership

10. A broker or registered nominee      The broker or nominee

11. Account with the Department of      The public entity
    Agriculture in the name of a
    public entity (such as a state
    or local government, school
    district, or prison) that
    receives agricultural program
    payments

                                      -6-


<PAGE>

1.  List first and circle the name of the person whose number you
    furnish.

2.  Circle the minor's name and furnish the minor's SSN.

3.  You must show your individual name, but you may also enter
    your business or "doing business as" name.  You may use
    either your SSN or EIN.

4.  List first and circle the name of the legal trust, estate, or
    pension trust.  (Do not furnish the TIN of the personal
    representative or trustee unless the legal entity itself is
    not designated in the account title.)

NOTE:  If no name is circled when more than one name is listed,
       the number will be considered to be that of the first name
       listed.

                                      -7-



<PAGE>

 This announcement is neither an offer nor a solicitation of an
  offer to sell Units.  Each Offer is being made solely by the
Offer to Purchase of High River Limited Partnership dated August
 3, 1995, and the related Assignment of Partnership Interest and
  is not being made to, nor will tenders be accepted from or on
  behalf of, Unitholders residing in any jurisdiction in which
 making or accepting the Offer would violate that jurisdiction's
 laws.  In those jurisdictions where the securities, blue sky or
 other laws require the Offer to be made by a licensed broker or
 dealer, the Offer shall be made on behalf of High River Limited
Partnership, if at all, only by one or more registered brokers or
      dealers licensed under the laws of such jurisdiction.


              Notice of Offer to Purchase for Cash
        Up to 6,189 Units of Limited Partnership Interest
                               of
               MCNEIL PACIFIC INVESTORS FUND 1972
                               at
                      $110.00 Net Per Unit
                      --------------------

              Notice of Offer to Purchase for Cash
        Up to 8,200 Units of Limited Partnership Interest
                               of
                 MCNEIL REAL ESTATE FUND V, LTD.
                               at
                      $400.00 Net Per Unit
                       -------------------

              Notice of Offer to Purchase for Cash
       Up to 49,577 Units of Limited Partnership Interest
                               of
                MCNEIL REAL ESTATE FUND IX, LTD.
                               at
                      $143.00 Net Per Unit
                      --------------------

              Notice of Offer to Purchase for Cash
       Up to 60,791 Units of Limited Partnership Interest
                               of
                 MCNEIL REAL ESTATE FUND X, LTD.
                               at
                       $92.00 Net Per Unit
                      ---------------------


<PAGE>
              Notice of Offer to Purchase for Cash
       Up to 71,916 Units of Limited Partnership Interest
                               of
                MCNEIL REAL ESTATE FUND XI, LTD.
                               at
                       $63.00 Net Per Unit
                      ---------------------

              Notice of Offer to Purchase for Cash
       Up to 38,940 Units of Limited Partnership Interest
                               of
                MCNEIL REAL ESTATE FUND XIV, LTD.
                               at
                       $95.00 Net Per Unit
                      ---------------------

                Notice of Offer to Purchase for Cash
       Up to 46,276 Units of Limited Partnership Interest
                               of
                MCNEIL REAL ESTATE FUND XV, LTD.
                               at
                       $95.00 Net Per Unit
                      ---------------------

              Notice of Offer to Purchase for Cash
       Up to 22,280 Units of Limited Partnership Interest
                               of
                MCNEIL REAL ESTATE FUND XX, L.P.
                               at
                      $100.00 Net Per Unit
                     ----------------------

              Notice of Offer to Purchase for Cash
       Up to 18,000 Units of Limited Partnership Interest
                               of
               MCNEIL REAL ESTATE FUND XXIV, L.P.
                               at
                      $150.00 Net Per Unit
                     ----------------------

              Notice of Offer to Purchase for Cash
     Up to 37,755,237 Units of Limited Partnership Interest
                               of
                MCNEIL REAL ESTATE FUND XXV, L.P.
                               at
                       $0.24 Net Per Unit
                      ---------------------

                               BY
                 HIGH RIVER LIMITED PARTNERSHIP
<PAGE>

       High   River  Limited  Partnership,  a  Delaware   limited
partnership  (the "Purchaser"), is offering to  purchase  up  to:
(i)  6,199  of  the  outstanding  units  of  limited  partnership
interest  of  McNeil  Pacific Investors Fund 1972,  a  California
limited  partnership ("McNeil Pacific"), held by the  unitholders
of  McNeil  Pacific at a purchase price of $110.00 net per  unit;
(ii)  8,200  of  the  outstanding units  of  limited  partnership
interest of McNeil Real Estate Fund V, Ltd., a California limited
partnership ("McNeil V"), held by the unitholders of McNeil V  at
a  purchase  price of $400.00 net per unit; (iii) 49,577  of  the
outstanding units of limited partnership interest of McNeil  Real
Estate  Fund IX, Ltd., a California limited partnership  ("McNeil
IX"), held by the unitholders of McNeil IX at a purchase price of
$143.00  net  per unit; (iv) 60,791 of the outstanding  units  of
limited partnership interest of McNeil Real Estate Fund X,  Ltd.,
a  California  limited  partnership ("McNeil  X"),  held  by  the
unitholders  of  McNeil X at a purchase price of $92.00  net  per
unit;  (v) 71,916 of the outstanding units of limited partnership
interest  of  McNeil  Real Estate Fund  XI,  Ltd.,  a  California
limited  partnership ("McNeil XI"), held by  the  unitholders  of
McNeil XI at a purchase price of $63.00 net per unit; (vi) 38,940
of  the  outstanding  units of limited  partnership  interest  of
McNeil   Real  Estate  Fund  XIV,  Ltd.,  a  California   limited
partnership ("McNeil XIV"), held by the unitholders of McNeil XIV
at  a purchase price of $95.00 net per unit; (vii) 46,276 of  the
outstanding units of limited partnership interest of McNeil  Real
Estate  Fund XV, Ltd., a California limited partnership  ("McNeil
XV"), held by the unitholders of McNeil XV at a purchase price of
$95.00  net per unit; (viii) 22,280 of the outstanding  units  of
limited partnership interest of McNeil Real Estate Fund XX, L.P.,
a  California  limited partnership ("McNeil  XX"),  held  by  the
unitholders of McNeil XX at a purchase price of $100.00  net  per
unit; (ix) 18,000 of the outstanding units of limited partnership
interest  of  McNeil  Real Estate Fund XXIV, L.P.,  a  California
limited  partnership ("McNeil XXIV"), held by the unitholders  of
McNeil XXIV at a purchase price of $150.00 net per unit; and  (x)
37,755,237  of  the  outstanding  units  of  limited  partnership
interest  of  McNeil  Real Estate Fund XXV,  L.P.,  a  California
limited  partnership ("McNeil XXV"), held by the  unitholders  of
McNeil  XXV  at a purchase price of $0.24 net per unit  (each  of
McNeil  Pacific, McNeil V, McNeil IX, McNeil X, McNeil XI, McNeil
XIV,  McNeil  XV,  McNeil  XX,  McNeil  XXIV  and  McNeil  XXV  a
"Partnership"  and  collectively, the  "Partnerships"),  in  each
case,   without   interest  thereon  and  less  the   amount   of
distributions  per  Unit, if any, by the  respective  Partnership
from  the  date  hereof  until the Expiration  Date  (as  defined
below), upon the terms and subject to the conditions set forth in
the   Purchaser's  Offer  to  Purchase  with  respect   to   each
Partnership  dated August 3, 1995 (each an "Offer  to  Purchase")
and  in  the related Assignment of Partnership Interest (each  of
which, together with any supplements or amendments, constitute an
"Offer").   Outstanding units of a Partnership  are



<PAGE>



referred  to herein  as "Units" and the holders of such Units are
referred  to herein as "Unitholders".

- -----------------------------------------------------------------
EACH  OFFER, AND THE WITHDRAWAL RIGHTS AND PRORATION PERIOD  WITH
RESPECT  THERETO  WILL EXPIRE AT 12:00 MIDNIGHT,  NEW  YORK  CITY
TIME, ON AUGUST 30, 1995, UNLESS SUCH OFFER IS EXTENDED
- -----------------------------------------------------------------

      Although  the Purchaser is making each Offer for investment
purposes, it may, if successful, be in a position, and may  later
determine to acquire or influence control of the business of each
Partnership.

      Each  Offer  will expire at 12:00 midnight, New  York  City
time,  on  Wednesday,  August  30, 1995,  unless  and  until  the
Purchaser, in its sole discretion, shall have extended the period
of  time  for  which such Offer is open (such date and  time,  as
extended, the "Expiration Date").

      If the Purchaser makes a material change in the terms of an
Offer,  or  if  it waives a material condition to an  Offer,  the
Purchaser  will  extend  such  Offer and  disseminate  additional
tender  offer materials to the extent required by Rules  14d-4(c)
and  14d-6(d) under the Securities and Exchange Act of  1934,  as
amended  (the "Act").  The minimum period during which  an  offer
must remain open following any material change in the terms of an
Offer, other than a change in price or a change in percentage  of
securities  sought  or a change in any dealer's  soliciting  fee,
will  depend  upon  the  facts and circumstances,  including  the
materiality of the change.  With respect to a change in price or,
subject  to  certain limitations, a change in the  percentage  of
securities sought or a change in any dealer's soliciting  fee,  a
minimum  of  ten  business days from the date of such  change  is
generally  required  to  allow  for  adequate  dissemination   to
Unitholders.  Accordingly, if prior to the Expiration  Date,  the
Purchaser  increases (other than increases of not more  than  two
percent  of  the outstanding Units) or decreases  the  number  of
Units  being  sought, or increases or decreases the consideration
offered  pursuant to an Offer, and if such Offer is scheduled  to
expire  at any time earlier than the tenth business day from  the
date that notice of such increase or decrease is first published,
sent  or  given  to Unitholders, such Offer will be  extended  at
least  until  the  expiration of such  ten  business  days.   For
purposes of each Offer, a "business day" means any day other than
a  Saturday, Sunday or a federal holiday and consists of the time
period  from  12:01 a.m. through 12:00 midnight,  New  York  City
time.  The period of time during which each Offer is open may  be
extended by the Purchaser, at any time and from time to time,  by
giving oral or written notice of such extension to the Depositary
(as  defined  in  the Offer to Purchase) and by making  a  public
announcement thereof.


<PAGE>
      For purposes of each Offer, the Purchaser will be deemed to
have  accepted  for payment pursuant to such Offer,  and  thereby
purchased,  validly tendered Units if, as and when the  Purchaser
gives  verbal  or  written  notice  to  the  Depositary  of   the
Purchaser's  acceptance of those Units for  payment  pursuant  to
such Offer.

       Tenders   of  Units  made  pursuant  to  each  Offer   are
irrevocable,  except that Unitholders who tender their  Units  in
response  to  such  Offer will have the right to  withdraw  their
tendered  Units  at  any  time prior to the  Expiration  Date  by
sending  a written or facsimile transmission notice of withdrawal
to  the  Purchaser specifying the name of the person who tendered
the  Units  to be withdrawn, which notice must be signed  by  the
person(s)  who signed the Assignment of Partnership  Interest  in
the  same  manner as the Assignment of Partnership  Interest  was
signed.  In addition, tendered Units may be withdrawn at any time
after  October  1,  1995, unless the tender has theretofore  been
accepted for payment as provided above.

      If  tendering  Unitholders tender more than the  number  of
Units  that the Purchaser seeks to purchase pursuant to an Offer,
the  Purchaser  will  take into account the number  of  Units  so
tendered  and take up and pay for as nearly as may be  pro  rata,
disregarding fractions, according to the number of Units tendered
by  each tendering Unitholder during the period during which such
Offer   remains  open  with  appropriate  adjustments  to   avoid
purchases   that   would   violate  the  applicable   Partnership
Agreement.

     A request is being made to the Partnerships pursuant to Rule
14d-5  under the Act, for the use of the list of Unitholders  for
the  purpose  of  disseminating the Offers to Unitholders.   Upon
compliance  by a Partnership with such request, the Tender  Offer
Documents  with  respect to such Partnership  and,  if  required,
other  relevant  materials will be mailed to  record  holders  of
Units and will be furnished to brokers, banks and similar persons
whose   names,  or  whose  nominees,  appear  on  the   list   of
Unitholders, or, if applicable, who are listed as participants in
a  clearing  agency's  security position listing  for  subsequent
transmittal to beneficial owners of Units.

      Each  of  the  Tender Offer Documents  (as  defined  below)
contain  important  information which should  be  read  carefully
before any decision is made with respect to such Offer.

      The  terms  of each Offer are more fully set forth  in  the
Offer  to  Purchase with respect to such Offer  and  the  related
Assignment   of   Partnership   Interest   (the   "Tender   Offer
Documents").  Questions and requests for assistance  or  requests
for  copies of each of the Tender Offer Documents may be directed
to  the Information Agent, as set forth below, and copies will be
furnished  promptly  at  the Purchaser's  expense.   No  fees  or
commissions will be payable to brokers, dealers or other  persons
for soliciting tenders of Units



<PAGE>

pursuant to each Offer. Each of the Tender Offer Documents contain
terms and conditions, and the information required by Rule
14-6(e)(1)(vii)  under the Act,  which are  incorporated herein by
reference.

             The Information Agent for the Offer is:

                      D.F. KING & CO., INC.
                         77 Water Street
                    New York, New York  10005
                    (212) 269-5550 (Collect)
                               or
                   (800) 628-8538 (Toll Free)



                         August 3, 1995

<PAGE>

                                        CONTACT:  Tina Simms
                                                212/921-3355



FOR IMMEDIATE RELEASE:

          ICAHN UNIT INITIATES TENDER OFFERS

          Wednesday, August 2, 1995.....High River Limited
Partnership, a Delaware limited partnership controlled by
Carl C. Icahn, announced today that it is initiating tender
offers for 10 different limited partnerships managed by
McNeil Partners, L.P.  Details to follow.


<PAGE>

                                       FOR IMMEDIATE RELEASE


Contract: Tina Sims
          (212) 921-3355


             ICAHN UNIT INITIATES TENDER OFFERS


          August 2, 1995 - High River Limited Partnership, a
Delaware limited partnership controlled by Carl C. Icahn,
announced today that it is initiating tender offers (the
"Offers") for 10 different limited partnerships operated by
McNeil Partners L.P., as follows:

     up to 6,199 units of McNeil Pacific Investors Fund 1972
     at a purchase price per unit of $110.00,

     up to 8,200 units of McNeil Real Estate Fund V, Ltd. at
     a purchase price per unit of $400.00,

     up to 49,577 units of McNeil Real Estate Fund IX, Ltd.,
     at a purchase price per unit of $143.00,

     up to 60,791 units of McNeil Real Estate Fund X, Ltd.,
     at a purchase price per unit of $92.00,

     up to 71,916 units of McNeil Real Estate Fund XI, Ltd.,
     at a purchase price per unit of $63.00,

     up to 38,940 units of McNeil Real Estate Fund XIV,
     Ltd., at a purchase price per unit of $95.00,

     up to 46,276 units of McNeil Real Estate Fund XV, Ltd.,
     at a purchase price per unit of $95.00,

     up to 22,280 units of McNeil Real Estate Fund XX, Ltd.,
     at a purchase price per unit of $100.00,

     up to 18,000 units of McNeil Real Estate Fund XXIV,
     Ltd., at a purchase price per unit of $150.00,

     up to 37,355,237 units of McNeil Real Estate Fund XXV,
     Ltd., at a purchase price per unit of $0.24.


          Each of such entities is a California limited
partnership.  The Offers are not subject to financing.


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