MCNEIL REAL ESTATE FUND XX L P
10-K405, 1996-04-01
REAL ESTATE
Previous: HOUSING PROGRAMS LTD, NT 10-K, 1996-04-01
Next: HANCOCK HOLDING CO, 10-K405, 1996-04-01




                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K405

[x]  ANNUAL REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE
     ACT OF 1934

      For the fiscal year ended               December 31, 1995
                                -----------------------------------------------

                                       OR

[ ]  TRANSITION   REPORT   PURSUANT  TO  SECTION  13 OR 15(d) OF THE  SECURITIES
     EXCHANGE ACT OF 1934

     For the transition period from ______________ to_____________

     Commission file number  0-14007


                        McNEIL REAL ESTATE FUND XX, L.P.
- -------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


         California                                              33-0050225
- -------------------------------------------------------------------------------
(State or other jurisdiction of                              (I.R.S. Employer
incorporation or organization)                              Identification No.)


             13760 Noel Road, Suite 700, LB70, Dallas, Texas, 75240
- -------------------------------------------------------------------------------
         (Address of principal executive offices)            (Zip code)

Registrant's telephone number, including area code      (214)  448-5800
                                                  -----------------------------

Securities registered pursuant to Section 12(b) of the Act: None
- ----------------------------------------------------------

Securities registered pursuant to Section 12(g) of the Act: Limited partnership
- ----------------------------------------------------------  units

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months,  and (2) has been subject to such filing  requirements
for the past 90 days. Yes X No
                         ---  ---

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

49,507 of the registrant's 49,512 outstanding limited partnership units are held
by non-affiliates. The aggregate market value of units held by non-affiliates is
not determinable since there is no public trading market for limited partnership
units and transfers of units are subject to certain restrictions.

Documents Incorporated by Reference:        See Item 14, Page 39

                                TOTAL OF 41 PAGES


<PAGE>


                                     PART I
ITEM 1.      BUSINESS
- ------       --------

ORGANIZATION
- ------------

McNeil  Real  Estate  Fund  XX,  L.P.  (the  "Partnership"),  formerly  known as
Southmark  Income  Investors,  Ltd., was organized on July 19, 1984 as a limited
partnership under the provisions of the California  Revised Limited  Partnership
Act to invest in, hold,  manage and dispose of mortgage  loans,  real estate and
real  estate-related  investments.  The general  partner of the  Partnership  is
McNeil Partners,  L.P. (the "General Partner"),  a Delaware limited partnership,
an affiliate of Robert A. McNeil ("McNeil").  The General Partner was elected at
a meeting of limited  partners on March 30,  1992,  at which time an amended and
restated  partnership  agreement  (the  "Amended  Partnership   Agreement")  was
adopted.  Prior to March 30, 1992, the general  partner of the  Partnership  was
Southmark  Investment  Group, Inc. (the "Original  General  Partner"),  a Nevada
corporation   and   a   wholly-owned   subsidiary   of   Southmark   Corporation
("Southmark").  The  principal  place of business  for the  Partnership  and the
General Partner is 13760 Noel Road, Suite 700, LB70, Dallas, Texas, 75240.

On September  28, 1984,  the  Partnership  registered  with the  Securities  and
Exchange  Commission  under the  Securities  Act of 1933 (File No.  2-92376) and
commenced a public  offering for the sale of $30,000,000 of limited  partnership
units  ("Units").  The Units represent  equity  interests in the Partnership and
entitle  the  holders   thereof  to  participate  in  certain   allocations  and
distributions  of the  Partnership.  The sale of Units closed on  September  27,
1985,  with 49,528 Units sold at $500 each, or gross  proceeds (net of discounts
of $57,546) of $24,706,454 to the Partnership.  In 1994 and 1993, 12 and 4 Units
were  relinquished,  respectively,  leaving 49,512 Units outstanding at December
31, 1995.

SOUTHMARK BANKRUPTCY AND CHANGE IN GENERAL PARTNER
- --------------------------------------------------

On July 14, 1989,  Southmark filed a voluntary petition for reorganization under
Chapter 11 of the U.S.  Bankruptcy Code.  Neither the  Partnership,  the General
Partner  nor  the  Original   General  Partner  were  included  in  the  filing.
Southmark's  reorganization  plan became  effective  August 10, 1990.  Under the
plan, most of Southmark's assets,  which included  Southmark's  interests in the
Original  General  Partner,  are being  sold or  liquidated  for the  benefit of
creditors.

In  accordance  with  Southmark's  reorganization  plan,  Southmark,  McNeil and
various of their affiliates  entered into an asset purchase agreement on October
12, 1990,  providing for, among other things,  the transfer of control to McNeil
or his affiliates of 34 limited partnerships  (including the Partnership) in the
Southmark portfolio.

On February 14,  1991,  pursuant to the asset  purchase  agreement as amended on
that date,  McNeil Real Estate  Management,  Inc.  ("McREMI"),  an  affiliate of
McNeil,  acquired the assets relating to the property management and partnership
administrative business of Southmark and its affiliates and commenced management
of the  Partnership's  properties  pursuant  to an  assignment  of the  existing
property management agreements from the Southmark affiliates.

On March 30, 1992, the limited partners  approved a restructuring  proposal that
provided  for (i) the  replacement  of the Original  General  Partner with a new
general  partner,  McNeil  Partners,  L.P.;  (ii) the  adoption  of the  Amended
Partnership  Agreement which substantially alters the provisions of the original
partnership   agreement   relating   to,  among  other   things,   compensation,
reimbursement  of expenses and voting  rights;  (iii) the approval of an amended
property management  agreement with McREMI, the Partnership's  property manager;
and (iv) the  approval  to change the  Partnership's  name to McNeil Real Estate
Fund XX, L.P. Under the Amended  Partnership  Agreement,  the Partnership  began
accruing an asset  management  fee,  retroactive to February 14, 1991,  which is
payable  to  the  General  Partner.  For a  discussion  of the  methodology  for
calculating  the asset  management  fee, see Item 13 Certain  Relationships  and
Related Transactions.  The proposals approved at the March 30, 1992 meeting were
implemented as of that date.

Concurrent with the approval of the restructuring,  the General Partner acquired
from Southmark and its affiliates,  for aggregate  consideration of $5,441,  the
general partner interest of the Original General Partner.  None of the Units are
owned by the General Partner or its affiliates.

CURRENT OPERATIONS
- ------------------

General:

The Partnership is engaged in the servicing of mortgage loans,  including equity
and revenue participation loans, and the ownership,  operation and management of
income-producing  properties  acquired  through  foreclosure.  In July 1990, the
Partnership  foreclosed  on Park Spring  Apartments  (renamed  Sterling  Springs
Apartments) in settlement of the related  mortgage loan. In September  1991, the
Partnership  foreclosed on Holiday Inn - Jacksonville  (renamed Cherokee Inn) in
partial  settlement of the related  mortgage loan and later sold the property in
January  1993.  In May  1993,  the  Partnership  foreclosed  on 1130  Sacramento
Condominiums  in settlement of the related  mortgage loan. At December 31, 1995,
the Partnership operated two income-producing  properties as described in Item 2
Properties, and serviced three mortgage loan investments.

The  Partnership  does not directly  employ any personnel.  The General  Partner
conducts the business of the  Partnership  directly and through its  affiliates.
The Partnership  reimburses  affiliates of the General Partner for such services
rendered in accordance with the Amended Partnership Agreement. See Item 8 - Note
2 - "Transactions With Affiliates."

The business of the Partnership to date has involved only one industry  segment.
See Item 8 - Financial Statements and Supplementary Data. The Partnership has no
foreign operations. The business of the Partnership is not seasonal.

Business Plan:

The  Partnership's  anticipated  plan of  operations  for 1996 is to preserve or
increase the net operating income of its properties whenever possible,  while at
the same time making  whatever  capital  expenditures  are reasonable  under the
circumstances  in order to preserve  and enhance the value of the  Partnership's
properties.  The  General  Partner  is  evaluating  market  and  other  economic
conditions to determine the optimum time to commence an orderly  liquidation  of
the  Partnership's  properties  in  accordance  with the  terms  of the  Amended
Partnership  Agreement.  In  conjunction  therewith,  the General  Partner  will
continue to explore  potential  avenues to enhance the value of the Units in the
Partnership,  which may include, among other things, asset sales or refinancings
of the Partnership's properties which may result in distributions to the limited
partners.  See  Item 7 -  Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations.

Competitive Conditions:

Since the  principal  business of the  Partnership  is to own and  operate  real
estate acquired  through  foreclosure  and to service  mortgage loans secured by
real  estate  investments,  the  Partnership  is subject to certain of the risks
incidental  to ownership  of real estate and  interests  therein,  many of which
relate  to the  illiquidity  of this type of  investment.  These  risks  include
changes in general or local economic conditions, changes in supply or demand for
competing  properties in an area,  changes in interest rates and availability of
permanent  mortgage funds which may render the sale or refinancing of a property
difficult or unattractive,  changes in real estate and zoning laws, increases in
real  property  tax rates and Federal or local  economic or rent  controls.  The
illiquidity  of real  estate  investments  generally  impairs the ability of the
Partnership and its borrowers to respond promptly to changed circumstances.  The
Partnership  and its  borrowers  compete with  numerous  established  companies,
private investors (including foreign investors),  real estate investment trusts,
limited  partnerships  and other entities (many of which have greater  resources
than the Partnership  and its borrowers) in connection with the sale,  financing
and  leasing  of  properties.  The  impact  of these  risks on the  Partnership,
including  losses  from  operations  and   foreclosures  of  the   Partnership's
properties,  is described in Item 7 -  Management's  Discussion  and Analysis of
Financial  Condition and Results of  Operations.  See Item 2 - Properties  for a
discussion  of  the  competitive   conditions  at  each  of  the   Partnership's
properties.

Other Information:

The environmental  laws of the Federal government and of certain state and local
governments  impose  liability  on current  property  owners for the clean-up of
hazardous and toxic substances discharged on the property. This liability may be
imposed  without  regard  to the  timing,  cause or person  responsible  for the
release of such substances onto the property.  The Partnership  could be subject
to such liability in the event that it owns properties having such environmental
problems.  The Partnership has no knowledge of any pending claims or proceedings
regarding such environmental problems.

In August  1995,  High River  Limited  Partnership  ("High  River"),  a Delaware
limited  partnership  controlled by Carl C. Icahn,  made an  unsolicited  tender
offer (the "HR Offer") to purchase from holders of Units up to approximately 45%
of the  outstanding  Units of the  Partnership  for a purchase price of $100 per
Unit. In addition,  High River made unsolicited  tender offers for certain other
partnerships controlled by the General Partner. The Partnership recommended that
the limited  partners  reject the HR Offer made with respect to the  Partnership
and not tender their Units  pursuant to the HR Offer.  The HR Offer  terminated,
after numerous extensions, on October 6, 1995. The General Partner believes that
as of February 29, 1996,  High River has  purchased  approximately  9.13% of the
outstanding Units pursuant to the HR Offer. In addition, all litigation filed by
High River,  Mr. Icahn and his  affiliates in  connection  with the HR Offer has
been dismissed without prejudice.

ITEM 2.      PROPERTIES
- ------       ----------

The  following  table sets forth the real  estate  investment  portfolio  of the
Partnership  at December 31, 1995.  All of the  buildings  and the land on which
they  are  located  are  owned  by  the  Partnership  in  fee.  1130  Sacramento
Condominiums  is  unencumbered  by  mortgage   indebtedness.   Sterling  Springs
Apartments  is  subject to a first lien deed of trust as set forth more fully in
Item 8 - Note 7 - "Mortgage Note Payable." See also Item 8 - Note 4 "Real Estate
Investments"  and  Schedule  III  -  Real  Estate  Investments  and  Accumulated
Depreciation.  In the  opinion of  management,  the  properties  are  adequately
covered by insurance.
<TABLE>
                                            Net Basis                              1995           Date
Property              Description          of Property            Debt        Property Taxes    Acquired
- --------              -----------          -----------          ---------        --------       --------
<S>                   <C>                  <C>                 <C>              <C>             <C>
1130 Sacramento       Condominiums
San Francisco, CA     4 units                $2,527,687        $        -       $  56,530         5/93

Sterling Springs      Apartments
Austin, TX (1)        172 units               3,198,690         2,760,961         123,531         7/90
                                             ----------        ----------        --------
                                             $5,726,377        $2,760,961       $ 180,061
                                              =========         =========        ========
</TABLE>


Total:    Condominiums - 4 units
          Apartments - 172 units

(1)    Sterling Springs  Apartments is owned by Sterling Springs Fund XX Limited
       Partnership, which is wholly-owned by the Partnership.


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

                                        1995            1994            1993           1992            1991
                                      -------         -------         -------        -------          -------
<S>                                   <C>             <C>             <C>            <C>              <C>
1130 Sacramento (1)
- ---------------
   Occupancy Rate............           100%              75%           N/A            N/A              N/A
   Rent Per Square Foot......         $25.96           $13.91           N/A            N/A              N/A

Sterling Springs
- ----------------
   Occupancy Rate............            99%              95%            98%            97%             97%
   Rent Per Square Foot......         $ 9.10           $ 8.37          $7.62          $6.76           $6.26

</TABLE>

(1) Construction on 1130 Sacramento Condominiums was completed in January 1994.

Occupancy rate  represents all units leased divided by the total number of units
of the  property  as of  December  31 of the given  year.  Rent per square  foot
represents all revenue, except interest,  derived from the property's operations
divided by the leasable square footage of the property.

Competitive conditions:

1130 Sacramento
- ---------------

1130 Sacramento is an eight-story residential condominium containing four units.
The  property  is located  in the  prestigious  Nob Hill area of San  Francisco,
California.  As  construction  of the property was completed in January 1994, no
capital expenditures are anticipated in 1996. Due to the high rental rates, this
property appeals to a very small market.  However,  the Partnership will attempt
to keep all units leased during 1996.

Sterling Springs
- ----------------

Sterling Springs is a garden-style  apartment community located in the southwest
area of Austin, Texas. A large number of competing apartment units were built in
1994 and 1995 and  additional  development  is projected for 1996.  Occupancy is
expected to decrease  slightly in 1996;  however,  management  plans rental rate
increases  in 1996 which  should  allow the  property  to  maintain  or slightly
increase rental revenue.

ITEM 3.      LEGAL PROCEEDINGS
- ------       -----------------

The Partnership is not party to, nor are any of the Partnership's properties the
subject of, any material pending legal proceedings, other than ordinary, routine
litigation incidental to the Partnership's business, except for the following:

1)   High River Limited Partnership v. McNeil Partners,  L.P., McNeil Investors,
     Inc., McNeil Pacific Investors 1972, Ltd., McNeil Real Estate Fund V, Ltd.,
     McNeil Real Estate Fund IX, Ltd.,  McNeil Real Estate Fund X, Ltd.,  McNeil
     Real Estate Fund XI, Ltd.,  McNeil Real Estate Fund XIV, Ltd.,  McNeil Real
     Estate Fund XV, Ltd.,  McNeil Real Estate Fund XX, L.P., McNeil Real Estate
     Fund XXIV,  L.P.,  McNeil Real Estate Fund XXV, L.P.,  Robert A. McNeil and
     Carole J.  McNeil  (L95012) - High River  ("HR")  filed this  action in the
     United States District Court for the Southern  District of New York against
     McNeil Partners,  L.P., McNeil Investors,  Inc. and Mr. and Mrs. McNeil (as
     defined in this  Section 1,  collectively,  the  "Defendants")  requesting,
     among other  things,  names and  addresses  of the limited  partners in the
     partnerships   referenced   above  (as  defined  in  this  Section  1,  the
     "Partnerships"). The District Court issued a preliminary injunction against
     the Partnerships  requiring them to commence mailing materials  relating to
     the HR tender offer on August 14, 1995.

     On August 18, 1995, the Defendants  filed an Answer and  Counterclaim.  The
     Counterclaim  principally  asserts  (1)  the HR  tender  offers  have  been
     undertaken  in violation of the Federal  securities  laws,  on the basis of
     material,  non-public,  and confidential  information,  and (2) that the HR
     offer documents omit and/or misrepresent certain material information about
     the HR tender offers.  The  Counterclaim  seeks a preliminary and permanent
     injunction   against  the   continuation  of  the  HR  tender  offers  and,
     alternatively,  ordering  corrective  disclosure  with respect to allegedly
     false and misleading statements contained in the tender offer documents.

     This action was dismissed without prejudice in November 1995.

2)   High River Limited Partnership v. McNeil Partners,  L.P., McNeil Investors,
     Inc., McNeil Pacific Investors 1972, Ltd., McNeil Real Estate Fund V, Ltd.,
     McNeil Real Estate Fund IX, Ltd.,  McNeil Real Estate Fund X, Ltd.,  McNeil
     Real Estate Fund XI, Ltd.,  McNeil Real Estate Fund XIV, Ltd.,  McNeil Real
     Estate Fund XV, Ltd.,  McNeil Real Estate Fund XX, L.P., McNeil Real Estate
     Fund XXIV,  L.P.,  McNeil Real Estate Fund XXV, L.P.,  Robert A. McNeil and
     Carole J. McNeil - United States  District Court for the Southern  District
     of New York, (Case No. 95 Civ. 9488) (Second Action).

     On November 7, 1995, High River filed a second  complaint with the District
     Court which alleges, inter alia, that McNeil Partners, L.P.'s (the "General
     Partner")  Schedule  14D-9 filed in  connection  with the High River tender
     offers was materially false and misleading,  in violation of Sections 14(d)
     and 14(e) of the Securities Exchange Act of 1934, 15 U.S.C.  Section 78n(d)
     and (e),  and the SEC  Regulations  promulgated  thereunder;  and that High
     River further  alleges that the General  Partner has wrongfully  refused to
     admit High River as a limited  partner to the ten  partnerships  referenced
     above.  Additionally,  High River purports to assert claims derivatively on
     behalf of McNeil  Real Estate  Fund IX,  Ltd.,  McNeil Real Estate Fund XI,
     Ltd.,  McNeil Real Estate Fund XV, Ltd., McNeil Real Estate Fund XXIV, L.P.
     and McNeil Real Estate Fund XXV, L.P., for breach of contract and breach of
     fiduciary  duty,  asserting  that the General  Partner  has  charged  these
     partnerships  excessive fees.  High River's  complaint  seeks,  inter alia,
     preliminary  injunctive  relief requiring the General Partner to admit High
     River as a limited partner in each of the ten partnerships referenced above
     and to transfer the tendered units of interest in the  partnerships to High
     River;  an  unspecified  award of  damages  payable  to High  River  and an
     additional   unspecified  award  of  damages  payable  to  certain  of  the
     partnerships;  an order that  defendants  must  discharge  their  fiduciary
     duties and must account for all fees they have received from certain of the
     partnerships; and attorneys' fees.

     On January 31, 1996, this action was dismissed without prejudice.

3)   HCW Pension Real Estate Fund, Ltd. et al. v. Ernst & Young,  BDO Seidman et
     al. (Case  #92-06560-A).  This suit was filed on behalf of the  Partnership
     and other affiliated  partnerships  (the "Affiliated  Partnerships") on May
     26,  1992,  in the 14th  Judicial  District  Court of  Dallas  County.  The
     petition sought recovery against the Partnership's former auditors, Ernst &
     Young,  for  negligence  and  fraud in  failing  to  detect  and/or  report
     overcharges of fees/expenses by Southmark,  the former general partner. The
     former auditors  initially  asserted  counterclaims  against the Affiliated
     Partnerships  based on alleged  fraudulent  misrepresentations  made to the
     auditors  by  the  former   management  of  the   Affiliated   Partnerships
     (Southmark)  in the form of  client  representation  letters  executed  and
     delivered to the auditors by Southmark management. The counterclaims sought
     recovery of attorneys'  fees and costs  incurred in defending  this action.
     The counterclaims were later dismissed on appeal, as discussed below.

     The trial court granted summary judgment  against the Partnership  based on
     the statute of limitations; however, on appeal, the Dallas Court of Appeals
     reversed   the  trial  court  and   remanded   for  trial  the   Affiliated
     Partnerships'  fraud claims against Ernst & Young.  The Texas Supreme Court
     denied Ernst & Young's  application  for writ of error on January 11, 1996.
     The Partnership is continuing to pursue vigorously its claims against Ernst
     & Young; however, the final outcome of this litigation cannot be determined
     at this time.

4)   Martha Hess, et al. v. Southmark Equity Partners II, Ltd., Southmark Income
     Investors,  Ltd.  (presently  known as McNeil Real  Estate Fund XX,  L.P.),
     Southmark Equity Partners,  Ltd.,  Southmark Realty Partners III, Ltd., and
     Southmark Realty Partners II, Ltd., et al. ("Hess");  Kotowski v. Southmark
     Equity Partners, Ltd. and Donald Arceri v. Southmark Income Investors, Ltd.
     These cases were previously pending in the Illinois Appellate Court for the
     First  District  ("Appellate  Court"),  as  consolidated  Case No.  90-107.
     Consolidated  with  these  cases  are  an  additional  14  matters  against
     unrelated partnership entities. The Hess case was filed on May 20, 1988, by
     Martha  Hess,  individually  and on  behalf  of a  putative  class of those
     similarly  situated.   The  original,   first,  second  and  third  amended
     complaints in Hess sought rescission,  pursuant to the Illinois  Securities
     Act, of over $2.7  million of  principal  invested in five  Southmark  (now
     McNeil)  partnerships,  and other  relief  including  damages for breach of
     fiduciary  duty and violation of the Illinois  Consumer Fraud and Deceptive
     Business  Practices  Act. The  original,  first,  second and third  amended
     complaints in Hess were dismissed against the  defendant-group  because the
     Appellate  Court  held  that they were not the  proper  subject  of a class
     action  complaint.  Hess was,  thereafter,  amended a fourth  time to state
     causes of  action  against  unrelated  partnership  entities.  Hess went to
     judgment  against that  unrelated  entity and the judgment,  along with the
     prior  dismissal of the class  action,  was  appealed.  The Hess appeal was
     decided by the Appellate  Court during 1992.  The Appellate  Court affirmed
     the  dismissal of the breach of fiduciary  duty and consumer  fraud claims.
     The Appellate  Court did,  however,  reverse in part,  holding that certain
     putative  class  members  could file class  action  complaints  against the
     defendant-group. Although leave to appeal to the Illinois Supreme Court was
     sought,  the Illinois Supreme Court refused to hear the appeal.  The effect
     of the denial is that the Appellate  Court's opinion remains  standing.  On
     June 15, 1994, the Appellate Court issued its mandate sending the case back
     to trial court.

     In late January 1995, the  plaintiffs  filed a  Motion  to File an  Amended
     Consolidated  Class Action  Complaint,  which amends the  complaint to name
     McNeil  Partners,  L.P.  as the  successor  general  partner  to  Southmark
     Investment Group. In February 1995, the plaintiffs filed a Motion for Class
     Certification.  The amended cases against the defendant-group,  and others,
     are  proceeding  under the  caption  George and Joy Kugler v.  I.R.E.  Real
     Estate Income Fund,  Jerry and Barbara Neumann v. Southmark Equity Partners
     II, Richard and Theresa  Bartoszewski v. Southmark Realty Partners III, and
     Edward and Rose Weskerna v. Southmark Realty Partners II.

     In September  1995,  the court  granted the  Plaintiffs'  Motion to File an
     Amended  Complaint,  to  Consolidate  and  for  Class  Certification.   The
     defendants  have answered the complaint and have plead that the  Plaintiffs
     did not give timely  notice of their right to rescind  within six months of
     knowing  that right.  The  ultimate  outcome of this  litigation  cannot be
     determined at this time.

5)   Robert Lewis v. McNeil Partners,  L.P., McNeil  Investors,  Inc., Robert A.
     McNeil et al. - In the  District  Court of  Dallas  County,  Texas,  A-14th
     Judicial  District,  Cause No. 95-08535 (Class Action) - Plaintiff,  Robert
     Lewis, is a limited partner with McNeil Pacific  Investors Fund 1972, Ltd.,
     McNeil Real Estate Fund X, Ltd. and McNeil Real Estate Fund XV, Ltd.

     Plaintiff  brings  this  action on his own behalf and as a class  action on
     behalf of the class of all  limited  partners of McNeil  Pacific  Investors
     Fund 1972, Ltd.,  McNeil Real Estate Fund V, Ltd.,  McNeil Real Estate Fund
     IX,  Ltd.,  McNeil Real  Estate  Fund X, Ltd.,  McNeil Real Estate Fund XI,
     Ltd.,  McNeil Real Estate Fund XIV, Ltd., McNeil Real Estate Fund XV, Ltd.,
     McNeil Real Estate Fund XX,  L.P.,  McNeil Real Estate Fund XXIV,  L.P. and
     McNeil  Real  Estate  Fund XXV,  L.P.  (as  defined in this  Section 3, the
     "Partnerships") as of August 4, 1995.

     Plaintiff  alleges that McNeil  Partners,  L.P.,  McNeil  Investors,  Inc.,
     Robert A. McNeil and other  senior  officers (as defined in this Section 5,
     collectively,  the "Defendants")  breached their fiduciary duties by, among
     other things,  (1) failing to attempt to sell the  properties  owned by the
     Partnerships (as defined in this Section 5, the "Properties") and extending
     the lives of the Partnerships  indefinitely,  contrary to the Partnerships'
     business plans, (2) paying  distributions to themselves and generating fees
     for their affiliates, (3) refusing to make significant distributions to the
     class members,  despite the fact that the  Partnerships  have positive cash
     flows and  substantial  cash  balances,  and (4)  failing  to take steps to
     create an auction market for equity interests of the Partnerships,  despite
     the fact that a third party bidder filed  tender  offers for  approximately
     forty-five   percent  (45%)  of  the  outstanding  units  of  each  of  the
     Partnerships.  Plaintiff  also claims that  Defendants  have  breached  the
     partnership  agreements  of the  Partnerships  by  failing to take steps to
     liquidate  the  Properties  and by their  alteration  of the  Partnerships'
     primary  purposes,  their acts in  contravention of these  agreements,  and
     their use of the assets of the  Partnerships  for their own benefit instead
     of for the benefit of the Partnerships.

     The Defendants deny that there is any merit to Plaintiff's  allegations and
     intend to vigorously defend this action.

6)   James F.  Schofield,  Gerald C.  Gillett  and Donna S.  Gillett  v.  McNeil
     Partners,  L.P.,  McNeil Investors,  Inc.,  McNeil Real Estate  Management,
     Inc., Robert A. McNeil,  Carole J. McNeil, McNeil Real Estate Fund V, Ltd.,
     McNeil Real Estate Fund IX, Ltd.,  McNeil Real Estate Fund X, Ltd.,  McNeil
     Real Estate Fund XI, Ltd.,  McNeil Real Estate Fund XIV, Ltd.,  McNeil Real
     Estate Fund XV, Ltd.,  McNeil Real Estate Fund XX, L.P., McNeil Real Estate
     Fund XXIV, L.P.,  McNeil Real Estate Fund XXV, L.P. et al. - Superior Court
     of the State of California for the County of Los Angeles, Case No. BC133799
     (Class and Derivative  Action  Complaint) and United States District Court,
     Southern  District of New York, Case No.  95CIV.6711  (Class and Derivative
     Action Complaint).

     These are  corporate/securities  class and  derivative  actions  brought in
     state and Federal court by limited partners of each of the nine (9) limited
     partnerships  that are named as  nominal  defendants  as  listed  above (as
     defined in this  Section 6, the  "Partnerships").  Plaintiffs  allege  that
     McNeil Investors,  Inc., its affiliate McNeil Real Estate Management,  Inc.
     and four (4) of their senior officers and/or  directors (as defined in this
     Section 6,  collectively,  the "Defendants")  have breached their fiduciary
     duties.  Specifically,  Plaintiffs  allege that  Defendants have caused the
     Partnerships  to enter  into  several  wasteful  transactions  that have no
     business  purpose or benefit to the  Partnerships  and which have  rendered
     such units highly illiquid and  artificially  depressed the prices that are
     available for units on the limited  resale market.  Plaintiffs  also allege
     that  Defendants  have  engaged  in a course  of  conduct  to  prevent  the
     acquisition of units by Carl Icahn by disseminating  false,  misleading and
     inadequate  information.  Plaintiffs  further allege that  Defendants  have
     acted to  advance  their  own  personal  interests  at the  expense  of the
     Partnerships' public unit holders by failing to sell Partnership properties
     and  failing  to make  distributions  to  unitholders  and,  thereby,  have
     breached the partnership agreements.

     The Defendants deny that there is any merit to Plaintiff's  allegations and
     intend to vigorously defend these actions.

7)   Alfred Napoletano v. McNeil Partners, L.P., McNeil Investors,  Inc., Robert
     A. McNeil,  Carole J. McNeil,  McNeil Pacific  Investors  Fund 1972,  Ltd.,
     McNeil Real Estate Fund V, Ltd.,  McNeil Real Estate Fund IX, Ltd.,  McNeil
     Real Estate Fund X, Ltd.,  McNeil  Real Estate Fund XI,  Ltd.,  McNeil Real
     Estate Fund XIV, Ltd., McNeil Real Estate Fund XV, Ltd., McNeil Real Estate
     Fund XX, L.P.,  McNeil Real Estate Fund XXIV, L.P., McNeil Real Estate Fund
     XXV,  L.P.  -  Superior  Court of the  State of  California,  County of Los
     Angeles, Case No. BC133849 (Class Action Complaint).

     Plaintiff  brings this class action on behalf of a class of all persons and
     entities who are current owners of units and/or are limited partners in one
     or more of the partnerships referenced above (as defined in this Section 7,
     the "Partnerships").  Plaintiff alleges that McNeil Partners,  L.P., McNeil
     Investors,  Inc., Robert A. McNeil and other senior officers (as defined in
     this  Section  7,  collectively,  the  "Defendants")  have  breached  their
     fiduciary  duties to the class members by, among other  things,  (1) taking
     steps to prevent the  consummation  of the High River  tender  offers,  (2)
     failing to take steps to maximize unitholders' or limited partners' values,
     including  failure to liquidate the properties  owned by the  Partnerships,
     (3) managing the Partnerships so as to extend  indefinitely the present fee
     arrangements,  and (4) paying itself and entities  owned and  controlled by
     the  general  partner  excessive  fees and  reimbursements  of general  and
     administrative expenses.

     The Defendants deny that there is any merit to Plaintiff's  allegations and
     intend to vigorously defend this action.

8)   Warren Heller v. McNeil Partners,  L.P., McNeil Investors,  Inc., Robert A.
     McNeil,  Carole J. McNeil, McNeil Pacific Investors Fund 1972, Ltd., McNeil
     Real Estate Fund V, Ltd.,  McNeil  Real Estate Fund IX,  Ltd.,  McNeil Real
     Estate Fund X, Ltd.,  McNeil Real Estate Fund XI, Ltd.,  McNeil Real Estate
     Fund XIV, Ltd.,  McNeil Real Estate Fund XV, Ltd.,  McNeil Real Estate Fund
     XX, L.P.,  McNeil Real Estate Fund XXIV, L.P., McNeil Real Estate Fund XXV,
     L.P. - Superior  Court of the State of  California,  County of Los Angeles,
     Case No. BC133957 (Class Action Complaint).

     Plaintiff  brings this class action on behalf of a class of all persons and
     entities who are current owners of units and/or are limited partners in one
     or more of the partnerships referenced above (as defined in this Section 8,
     the "Partnerships").  Plaintiff alleges that McNeil Partners,  L.P., McNeil
     Investors,  Inc., Robert A. McNeil and other senior officers (as defined in
     this  Section  8,  collectively,  the  "Defendants")  have  breached  their
     fiduciary  duties to the class members by, among other  things,  (1) taking
     steps to prevent the  consummation  of the High River  tender  offers,  (2)
     failing to take steps to maximize unitholders' or limited partners' values,
     including  failure to liquidate the properties  owned by the  Partnerships,
     (3) managing the Partnerships so as to extend  indefinitely the present fee
     arrangements,  and (4) paying itself and entities  owned and  controlled by
     the  general  partner  excessive  fees and  reimbursements  of general  and
     administrative expenses.

     The Defendants deny that there is any merit to Plaintiff's  allegations and
     intend to vigorously defend this action.

For a discussion of the Southmark bankruptcy, see Item 1 - Business.

ITEM 4.      SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
- ------       ---------------------------------------------------

None.

                                     PART II

ITEM 5.    MARKET FOR THE REGISTRANT'S UNITS OF LIMITED PARTNERSHIP AND
- ------     ------------------------------------------------------------
           RELATED SECURITY HOLDER MATTERS
           -------------------------------

(A)        There is no established public trading market for limited partnership
           units, nor is one expected to develop.

(B)        Title of Class                          Number of Record Unit Holders
           --------------                          -----------------------------

           Limited partnership units               5,158 as of February 16, 1996

(C)        Distributions  paid to limited  partners totaled $250,001 in 1995 and
           $249,933 in 1994 from cash from  operations.  No  distributions  were
           paid to the General  Partner in 1995 or 1994. See Item 7 Management's
           Discussion  and  Analysis  of  Financial  Condition  and  Results  of
           Operations,  and  Item  8  Note  1 -  "Organization  and  Summary  of
           Significant Accounting Policies - Distributions."

ITEM 6.  SELECTED FINANCIAL DATA
- ------   -----------------------

The  following  table sets forth a summary  of  certain  financial  data for the
Partnership.  This summary should be read in conjunction with the  Partnership's
financial  statements  and  notes  thereto  appearing  in  Item  8  -  Financial
Statements and Supplementary Data.


<TABLE>
                                                              Years Ended December 31,
Statements of                           ----------------------------------------------------------------------  
Operations                                1995           1994            1993           1992           1991
- ------------------                      ---------      ---------       ---------      ---------     ----------
<S>                                    <C>            <C>             <C>            <C>            <C>
Rental and room revenues.....          $1,405,346     $1,172,233      $  962,172     $1,801,891     $1,085,118
Interest income..............             568,970        591,791         817,243        684,934        839,271
Gain on sale of real estate .                   -              -         458,221              -              -
Provision for loss on
  mortgage loan investment...                   -              -              -        (792,013)             -
Loss on foreclosure of
  mortgage loan collateral...                   -              -              -               -     (1,766,481)
Income (loss) before extra-
  ordinary item..............              64,116          88,909        954,172       (904,350)
(1,335,524)
Extraordinary item, net......                   -              -         251,203              -              -
Net income (loss)............              64,116         88,909       1,205,375       (904,350)    (1,335,524)


Net income (loss) per limited
  partnership unit:
  Income (loss) before extra-
  ordinary item..............          $     1.28     $     1.78      $    19.07     $   (17.54)     $  (24.27)
  Extraordinary item, net....                   -              -            5.02              -              -
                                        ---------      ---------       ---------      ---------       --------
  Net income (loss)                    $     1.28     $     1.78      $    24.09     $   (17.54)     $  (24.27)      
                                        =========      =========       =========      =========


Distributions per limited
  partnership unit...........          $     5.05     $     5.05      $    57.01     $        -      $       -
                                        =========      =========       =========      =========       ========
</TABLE>

<TABLE>

                                                                  As of December 31,
                                       -----------------------------------------------------------------------
Balance Sheets                            1995           1994            1993           1992           1991
- ------------------                     ----------     ----------      ----------     ----------    -----------
<S>                                   <C>            <C>             <C>            <C>           <C>
Real estate investments, net...       $ 5,726,377    $ 5,938,194     $ 5,979,165    $ 3,146,905   $  3,558,859
Assets held for sale, net......                 -              -               -      1,768,153              -
Mortgage loan investments, net.         4,271,336      4,418,306       4,371,457      7,571,671      5,871,593
Total assets...................        14,345,949     14,484,111      14,665,413     14,046,630     14,575,070
Mortgage note payable, net.....         2,760,961      2,802,303       2,840,237              -              -
Partners' equity...............        11,079,628     11,265,513      11,426,537     13,044,660     13,949,010

</TABLE>

See Item 7 -  Management's  Discussion  and Analysis of Financial  Condition and
Results of Operations.  In September 1991, the Partnership foreclosed on Holiday
Inn - Jacksonville  (renamed  Cherokee Inn) in  Jacksonville,  Texas, in partial
settlement  of the  mortgage  loan  secured by the  property  and later sold the
property  in January  1993.  In May 1993,  the  Partnership  foreclosed  on 1130
Sacramento  Condominiums  in  settlement  of the  mortgage  loan  secured by the
property.



<PAGE>


ITEM 7.      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
- ------       -----------------------------------------------------------
             AND RESULTS OF OPERATIONS
             -------------------------

FINANCIAL CONDITION
- -------------------

The  Partnership  was formed to engage in the  business of making and  servicing
mortgage   loans  and   acquiring,   operating  and   ultimately   disposing  of
income-producing  real properties.  In July 1990, the Partnership  foreclosed on
Park Springs Apartments (renamed Sterling Springs Apartments) in Austin,  Texas,
in settlement of the mortgage loan secured by the property.  In September  1991,
the Partnership  foreclosed on Holiday Inn - Jacksonville (renamed Cherokee Inn)
in  Jacksonville,  Texas, in partial  settlement of the mortgage loan secured by
the  property and later sold the property in January 1993 (see Item 8 - Note 4 -
"Real Estate  Investments").  In May 1993,  the  Partnership  foreclosed on 1130
Sacramento  Condominiums  in  settlement  of the  mortgage  loan  secured by the
property.

At December 31, 1995, the Partnership  serviced three mortgage loan  investments
totaling  $4,271,336  and  operated  two   income-producing   properties.   Both
properties  were acquired  through  foreclosure.  In June 1993, the  Partnership
acquired a mortgage note payable secured by Sterling Springs Apartments.

RESULTS OF OPERATIONS
- ---------------------

1995 compared to 1994

Revenue:

Total revenue  increased by $210,292 in 1995 as compared  1994. The increase was
due to an increase in rental revenue and other interest income, partially offset
by a decrease in interest  income on mortgage  loan  investments,  as  discussed
below.

Rental  revenue for 1995 increased by $233,113 in relation to 1994. The increase
was partially due to an increase in rental rates at Sterling Springs  Apartments
in February 1995.  Also  contributing  to the increase in rental revenue was the
increase in occupancy at 1130 Sacramento Condominiums.  Although construction of
the  building  was  completed  in January  1994,  two of the four units were not
leased until the third quarter of 1994.

Interest  income on mortgage  loan  investments  decreased by $91,321 in 1995 as
compared to 1994 due to the  modification of the Idlewood  Nursing Home mortgage
loan  investment  in  February  1995  (See  Item  8  -  Note  5  "Mortgage  Loan
Investments").  In accordance with Statement of Financial  Accounting  Standards
No. 114  "Accounting by Creditors for Impairment of a Loan" ("SFAS 114"),  which
the Partnership adopted in 1994, the Partnership has ceased accruing interest on
the loan and all payments received are recorded as a reduction of principal.

Other  interest  income  earned  on  short-term  investments  of cash  and  cash
equivalents  increased by $68,500 in 1995, as compared to 1994. The increase was
mainly due to an increase in interest rates earned on invested cash.

Expenses:

Total  expenses for 1995 increased by $235,085 as compared to 1994. The increase
was mainly  due to an  increase  in  general  and  administrative  expenses,  as
discussed below.

Property taxes in 1995  increased by $20,541 in relation to 1994,  mainly due to
an  increase  in the  assessed  taxable  value  of  both  of  the  Partnership's
properties by taxing authorities.

Repairs  and  maintenance  expense  decreased  by $17,939 in 1995 as compared to
1994.  The decrease was mainly due to a greater amount of costs incurred at 1130
Sacramento  in 1994 for repairs  resulting  from damage caused by a broken water
pipe.

Property  management fees - affiliates  increased by $9,188 in 1995, in relation
to 1994,  due to an increase  in gross  rental  receipts,  on which the fees are
based, at 1130 Sacramento Condominiums and Sterling Springs Apartments.

Utilities expense increased in 1995 by $11,480 in relation to 1994. The increase
was mainly due to an increase in water usage at Sterling  Springs  Apartments in
1995 as a result of several minor water leaks.

General and administrative expenses increased by $177,742 in 1995 as compared to
1994.  The increase was mainly due to the  Partnership  incurring  approximately
$190,000 of costs  relating  to  evaluation  and  dissemination  of  information
regarding an unsolicited tender offer as discussed in Item 1 - Business and Item
3 - Legal Proceedings.

1994 compared to 1993

Revenue:

Total  revenue  decreased by $630,429 in 1994 as compared to 1993.  The decrease
was mainly due to a gain of $458,221 on the sale of Cherokee  Inn and a $106,817
gain on the purchase of a participation interest recorded in 1993. No such gains
were recorded in 1994.

Rental and room revenues  increased by $210,061 in 1994 as compared to 1993. The
increase was partially due to the completion of 1130 Sacramento  Condominiums in
early 1994,  contributing rental revenue of approximately  $111,000 in 1994. The
increase  was also due to an  increase  in  rental  rates  at  Sterling  Springs
Apartments in 1994.

Interest  income on mortgage loan  investments  decreased by $146,577 in 1994 as
compared to 1993.  The interest  rate on the Idlewood  Nursing Home mortgage was
reduced from 12% to 8.5% in March 1994. The Partnership ceased accruing interest
on the mortgage in July 1994 due to the borrower's  continued  inability to make
the  required   monthly  payments  (see  Item  8  -  Note  5  -  "Mortgage  Loan
Investments"). The Partnership recorded approximately $96,000 of interest income
related to this note in 1994 as compared to approximately $242,000 in 1993.

Interest income on mortgage loan investment - affiliate decreased by $126,968 in
1994 as compared to 1993.  The  decrease  was due to the fact that the  borrower
paid off  $2,865,602  of the  loan and the  Partnership  reduced  the  remaining
principal balance of the loan by $206,101 in June 1993.

Other  interest  income  earned  on  short-term  investments  of cash  and  cash
equivalents  increased by $48,093 in 1994 as compared to 1993.  The increase was
due to an  increase  in  interest  rates and to greater  average  cash  balances
invested in these  accounts  during 1994. The  Partnership  held $1.4 million of
cash and cash  equivalents  at the  beginning of 1993,  which  increased to $3.8
million by the end of the year.  The  Partnership  held $3.7 million of cash and
cash equivalents at December 31, 1994.

As further  discussed in Item 8 - Note 4 - "Real Estate  Investments,"  in 1993,
the  Partnership  recognized  a  $458,221  gain on the sale of  Cherokee  Inn, a
$106,817  gain on the purchase  Southmark's  participation  interest in Sterling
Springs  Apartments and a $50,000 gain on the  settlement of a lawsuit.  No such
gains were recognized in 1994.

Expenses:

Total  expenses for 1994 increased by $234,834 as compared to 1993. The increase
was mainly due to an increase in  depreciation  expense and interest  expense as
discussed below.

In 1993, the Partnership obtained financing for Sterling Springs Apartments.  As
a result,  the Partnership  recorded $255,375 of interest expense in 1994. Since
the  financing  was not  received  until June 1993,  only  $133,234  of interest
expense was recorded in 1993.

Depreciation  expense  increased  by $154,975  in 1994 as compared to 1993.  The
increase was primarily due to the fact that 1994 includes approximately $123,000
of depreciation expense for 1130 Sacramento Condominiums. Since the condominiums
were not  completed  until  1994,  no  depreciation  was  recorded  in 1993.  In
addition,  there was an increase in depreciation  expense due to the addition of
depreciable capital improvements at Sterling Springs Apartments in 1994.

Property  taxes   increased  by  $46,736  in  1994  as  compared  to  1993.  The
Partnership's real estate tax liability  increased as the result of the addition
of 1130 Sacramento Condominiums to the partnership's portfolio in May 1993.

Personnel  costs  decreased by $29,458 in 1994 as compared to 1993. The decrease
was mainly due to a decrease in personnel  after  Cherokee Inn was sold in early
1993.

Repairs  and  maintenance  expense  increased  by $37,802 in 1994 as compared to
1993,  mainly  due to  expenses  incurred  at 1130  Sacramento  in 1994.  As the
property was not  completed  until 1994,  no such  expenses were incurred at the
property in 1993.

Property management fees - affiliates increased by $9,627 in 1994 as compared to
1993. The increase was due to an increase in gross rental receipts, on which the
fees are based, at 1130 Sacramento Condominiums and Sterling Springs Apartments.

Other property  operating  expenses  decreased by $44,214 in 1994 as compared to
1993.  The decrease was primarily due to the fact that the first quarter of 1993
included  expenses  relating  to the  sale of  Cherokee  Inn.  No such  expenses
occurred at the property in 1994.

General and administrative expenses for 1994 decreased by $64,515 as compared to
1993.  The decrease was due to a decrease in legal fees  relating to the sale of
Cherokee Inn and the foreclosure of 1130 Sacramento Condominiums.

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

The  Partnership  generated  $437,492  through  operating  activities in 1995 as
compared to $447,851 in 1994 and $423,072 in 1993.

The   Partnership   expended   $118,615,   $265,844  and  $812,726  for  capital
improvements  to its properties in 1995, 1994 and 1993,  respectively.  1994 and
1993 include improvements to 1130 Sacramento Condominiums for which construction
was completed early in 1994.

In 1995,  the  Partnership  collected  $146,970 of  principal  on mortgage  loan
investments  as  compared to $35,718  and  $56,352  collected  in 1994 and 1993,
respectively. As previously discussed, in accordance with SFAS 114, all payments
received from the borrower on the Idlewood Nursing Home mortgage loan investment
were  recorded  as a  reduction  of  principal  in 1995.  The  Partnership  also
collected  a $25,941 fee in 1995 for  extending  the  maturity  of the  Lakeland
Nursing Home mortgage loan investment.

In 1993,  the  borrower on an  affiliated  mortgage  loan  investment  partially
liquidated  the loan as further  discussed  in Item 8 - Note 6 - "Mortgage  Loan
Investment-Affiliate."  The  Partnership  sold Cherokee Inn for $855,000 cash in
January 1993.  In 1993,  the  Partnership  purchased  Southmark's  participation
interest in  Sterling  Springs  Apartments  for $50,000 and paid off an $800,000
second lien mortgage on 1130 Sacramento Condominiums.

In 1993,  $2,854,568 was received when the  Partnership  obtained  financing for
Sterling  Springs  Apartments.  The  Partnership  paid  $161,494  to obtain this
financing.

The Partnership made principal  payments on its mortgage note payable secured by
Sterling  Springs  Apartments of $48,584,  $44,793 and $17,617 in 1995, 1994 and
1993,  respectively.  Since the loan was not obtained  until June 1993, a lesser
amount of principal payments were made in that year.

The  Partnership  distributed  $250,001 and $249,933 to the limited  partners in
1995 and 1994,  respectively,  from cash from  operations and $2,823,498 in 1993
from  the  partial  liquidation  of  the  affiliated  mortgage  loan  investment
previously discussed.

Short-term liquidity:

At  December  31,  1995,  the  Partnership  held  cash and cash  equivalents  of
$3,927,223.  This balance provides a reasonable level of working capital for the
Partnership's immediate needs in operating its properties.

In  1996,   operations  of  Sterling  Springs  Apartments  and  1130  Sacramento
Condominiums  are expected to provide  sufficient  positive cash flow for normal
operations.  Management  will perform  routine  repairs and  maintenance  on the
properties  to preserve  and  enhance  their  value and  competitiveness  in the
market. The Partnership has budgeted to spend  approximately  $38,000 on capital
improvements  to its  properties  in 1996,  which are expected to be funded from
operations of the properties.

For 1996,  management  expects that cash from  operations of its  properties and
principal and interest collections on the mortgage loan investments,  along with
the  present  balance  of  cash  and  cash  equivalents  held,  will  allow  the
Partnership to meet its obligations as they come due.

In March 1996, the Partnership distributed $600,000 to the limited partners.

Long-term liquidity:

Only one property,  Sterling  Springs  Apartments,  is encumbered  with mortgage
debt. The mortgage on this property is not due until 2003.

In the event that the Partnership acquires ownership of other properties through
foreclosure, the cash and cash equivalent balances presently held will provide a
source for the maintenance and improvement of the properties. Because the timing
and number of  properties  which may be  foreclosed  is  uncertain,  there is no
assurance that the balances presently held will be sufficient for needed capital
improvements.  At  present,  there are no  commitments  nor any known  needs for
improvements to the properties securing the Partnership's loans. The Partnership
has no existing lines of credit from outside sources.

The General  Partner has  established a revolving  credit facility not to exceed
$5,000,000 in the aggregate  which is available on a "first-come,  first-served"
basis  to  the  Partnership  and  other  affiliated  partnerships,   if  certain
conditions are met.  Borrowings  under the facility may be used to fund deferred
maintenance,  refinancing  obligations  and working  capital needs.  There is no
assurance that the Partnership will receive any funds under the facility because
no amounts are reserved for any particular partnership. As of December 31, 1995,
$2,662,819  remained  available  for  borrowing  under  the  facility;  however,
additional  funds could become  available as other  partnerships  repay existing
borrowings. This commitment will terminate on March 30, 1997.

Another possible source of funds is the sale of the Partnership's  mortgage loan
investments or properties securing the Partnership's  mortgage loans. Such sales
are  possibilities  only,  and  since  the  Partnership  does  not  control  the
properties  securing  its  loans,  sales of those  properties  may occur only if
initiated by the  borrower or in the event of  foreclosure  by the  Partnership.
There is no  assurance  that any sales can be  contracted  or closed to coincide
with the  Partnership's  future cash needs.  For the long term, the  Partnership
will  remain  dependent  on  operations  of the  properties  it  owns  or of the
properties securing its loans as the primary source of debt repayment, until the
properties can be sold.



<PAGE>


ITEM 8.      FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
- ------       -------------------------------------------

<TABLE>

                                                                                                       Page
                                                                                                      Number
                                                                                                      ------

INDEX TO FINANCIAL STATEMENTS
- -----------------------------
<S>                                                                                                   <C>    
Financial Statements:

   Report of Independent Public Accountants.......................................                       15

   Balance Sheets at December 31, 1995 and 1994...................................                       16

   Statements of Operations for each of the three years in the period
      ended December 31, 1995.....................................................                       17

   Statements of Partners' Equity (Deficit) for each of the three years in the
      period ended December 31, 1995..............................................                       19

   Statements of Cash Flows for each of the three years in the period
      ended December 31, 1995.....................................................                       19

   Notes to Financial Statements..................................................                       21

   Financial Statement Schedule -

      Schedule III - Real Estate Investments and Accumulated
         Depreciation.............................................................                       32

</TABLE>














All other  schedules are omitted because they are not applicable or the required
information is shown in the financial statements or notes thereto.


<PAGE>


                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Partners of McNeil Real Estate Fund XX, L.P.:

We have audited the  accompanying  balance sheets of McNeil Real Estate Fund XX,
L.P. (a California  limited  partnership)  as of December 31, 1995 and 1994, and
the related statements of operations,  partners' equity (deficit) and cash flows
for each of the  three  years in the  period  ended  December  31,  1995.  These
financial  statements and the schedule referred to below are the  responsibility
of the Partnership's management.  Our responsibility is to express an opinion on
these financial statements and the schedule based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  financial  position of McNeil Real Estate Fund XX,
L.P. as of December 31, 1995 and 1994, and the results of its operations and its
cash flows for each of the three years in the period ended December 31, 1995, in
conformity with generally accepted accounting principles.

Our  audits  were  made for the  purpose  of  forming  an  opinion  on the basic
financial  statements  taken as a whole.  The  schedule  listed  in the index to
financial  statements is presented for purposes of complying with the Securities
and  Exchange  Commission's  rules  and  is not  part  of  the  basic  financial
statements.  This schedule has been subjected to the auditing procedures applied
in our audits of the basic  financial  statements  and, in our  opinion,  fairly
states in all material  respects  the  financial  data  required to be set forth
therein in relation to the basic financial statements taken as a whole.


/s/  Arthur Andersen LLP


Dallas, Texas
  March 6, 1996



<PAGE>


                        McNEIL REAL ESTATE FUND XX, L.P.

                                 BALANCE SHEETS


<TABLE>
                                                                                      December 31,
                                                                            ------------------------------
                                                                               1995                 1994
                                                                            -----------          ---------
ASSETS
- ------
<S>                                                                        <C>                 <C>
Real estate investments:
   Land.....................................................               $   699,697         $   699,697
   Buildings and improvements...............................                 6,119,787           6,001,172
                                                                            ----------           ---------
                                                                             6,819,484           6,700,869
   Less:  Accumulated depreciation..........................                (1,093,107)           (762,675)
                                                                            ----------           ---------
                                                                             5,726,377           5,938,194

Mortgage loan investments, net of allowance of
   $792,013 at December 31, 1995 and 1994...................                 3,537,436           3,684,406
Mortgage loan investment - affiliate........................                   733,900             733,900
Cash and cash equivalents                                                    3,927,223           3,734,020
Cash segregated for security deposits.......................                    59,869              56,480
Interest and other accounts receivable......................                    77,480              50,244
Escrow deposits.............................................                   144,844             128,642
Deferred borrowing costs, net of accumulated
   amortization of $31,264 and $18,137 at
   December 31, 1995 and 1994, respectively.................                   130,230             143,357
Prepaid expenses and other assets...........................                     8,590              14,868
                                                                            ----------           ---------
                                                                           $14,345,949         $14,484,111
                                                                            ==========          ==========

LIABILITIES AND PARTNERS' EQUITY (DEFICIT)
- -----------------------------------------

Mortgage note payable, net..................................               $ 2,760,961         $ 2,802,303
Accounts payable and other accrued expenses.................                   120,293              79,726
Accrued property taxes......................................                   123,530             112,216
Payable to affiliates - General Partner.....................                    32,849              19,449
Deferred revenue............................................                   170,475             150,053
Security deposits and deferred rental income................                    58,213              54,851
                                                                           -----------          ----------
                                                                             3,266,321           3,218,598
                                                                           -----------          ----------

Partners' equity (deficit):
   Limited  partners  - 60,000  limited  partnership  units
   authorized;  49,512 limited partnership units issued
     and outstanding at December 31, 1995 and 1994..........                11,399,658          11,586,184
   General Partner..........................................                  (320,030)           (320,671)
                                                                            ----------          ----------
                                                                            11,079,628          11,265,513
                                                                            ----------          ----------
                                                                           $14,345,949         $14,484,111
                                                                            ==========          ==========

</TABLE>





                See accompanying notes to financial statements.


<PAGE>


                        McNEIL REAL ESTATE FUND XX, L.P.

                            STATEMENTS OF OPERATIONS
<TABLE>

                                                                For the Years Ended December 31,
                                                        -----------------------------------------------
                                                          1995               1994               1993
                                                        ---------          ---------          ---------
<S>                                                     <C>               <C>                <C>
Revenue:
   Rental and room revenues................            $1,405,346         $1,172,233         $  962,172
   Interest income on mortgage loan
     investments...........................               286,327            377,648            524,225
   Interest income on mortgage loan
     investment - affiliate................                61,388             61,388            188,356
   Other interest income...................               221,255            152,755            104,662
   Gain on disposition of real estate......                     -                  -            458,221
   Gain on purchase of participation
     interest..............................                     -                  -            106,817
   Other income............................                     -                  -             50,000
                                                        ---------          ---------          ---------
     Total revenue.........................             1,974,316          1,764,024          2,394,453
                                                        ---------          ---------          ---------

Expenses:
   Interest................................               252,774            255,375            133,234
   Depreciation............................               330,432            306,815            151,840
   Property taxes..........................               180,061            159,520            112,784
   Personnel costs.........................               150,765            150,255            179,713
   Repairs and maintenance.................               115,750            133,689             95,887
   Property management fees - affiliates...                66,477             57,289             47,662
   Utilities...............................                93,220             81,740             84,175
   Other property operating expenses.......                87,896             93,820            138,034
   General and administrative..............               247,374             69,632            134,147
   General and administrative - affiliates.               385,451            366,980            362,805
                                                        ---------          ---------          ---------
     Total expenses........................             1,910,200          1,675,115          1,440,281
                                                        ---------          ---------          ---------

Income before extraordinary item...........                64,116             88,909            954,172
Extraordinary item, net....................                     -                  -            251,203
                                                       ----------          ---------          ---------
Net income.................................           $    64,116         $   88,909         $1,205,375
                                                       ==========          =========          =========

Net income allocable to limited
   partners................................           $    63,475         $   88,020         $1,193,321
Net income allocable to General
   Partner.................................                   641                889             12,054
                                                       ----------          ---------          ---------
Net income.................................           $    64,116         $   88,909         $1,205,375
                                                       ==========          =========          =========

Net income per limited partnership unit:
   Income before extraordinary item........           $      1.28         $     1.78         $    19.07
   Extraordinary item, net.................                     -                  -               5.02
                                                       ----------          ---------          ---------
   Net income..............................           $      1.28         $     1.78         $    24.09
                                                       ==========          =========          =========

Distributions per limited
   partnership unit........................           $      5.05         $     5.05         $    57.01
                                                       ==========          =========          =========

</TABLE>


                See accompanying notes to financial statements.


<PAGE>


                        McNEIL REAL ESTATE FUND XX, L.P.

                    STATEMENTS OF PARTNERS' EQUITY (DEFICIT)

              For the Years Ended December 31, 1995, 1994 and 1993




<TABLE>
                                                                                                     Total
                                                         General              Limited                Partners'
                                                         Partner              Partners               Equity
                                                        --------             -----------            ----------
<S>                                                    <C>                  <C>                    <C>
Balance at December 31, 1992..............             $(333,614)           $ 13,378,274           $13,044,660

Net income................................                12,054               1,193,321             1,205,375

Distributions.............................                     -              (2,823,498)           (2,823,498)
                                                        --------             -----------            ----------

Balance at December 31, 1993..............              (321,560)             11,748,097            11,426,537

Net income................................                   889                  88,020                88,909

Distributions.............................                     -                (249,933)             (249,933)
                                                       ---------             -----------            ----------

Balance at December 31, 1994..............              (320,671)             11,586,184            11,265,513

Net income................................                   641                  63,475                64,116

Distributions.............................                     -                (250,001)             (250,001)
                                                      ----------             -----------            ----------

Balance at December 31, 1995..............           $  (320,030)           $ 11,399,658           $11,079,628
                                                      ==========             ===========            ==========

</TABLE>























                See accompanying notes to financial statements.


<PAGE>


                        McNEIL REAL ESTATE FUND XX, L.P.

                            STATEMENTS OF CASH FLOWS

                Increase (Decrease) in Cash and Cash Equivalents
<TABLE>
                                                               For the Years Ended December 31,
                                                        -----------------------------------------------
                                                          1995               1994               1993
                                                        ---------          ---------          ---------
<S>                                                     <C>               <C>                <C>
Cash flows from operating activities:
   Cash received from tenants and
     guests................................            $1,391,600         $1,176,330         $1,040,911
   Cash paid to suppliers..................              (648,603)          (501,931)          (639,272)
   Cash paid to affiliates.................              (438,528)          (432,820)          (409,126)
   Interest received.......................               502,270            543,085            586,203
   Interest received from affiliates.......                48,886             48,886            204,112
   Interest paid...........................              (232,736)          (236,526)          (104,258)
   Property taxes paid.....................               (56,530)           (47,305)          (126,678)
   Property taxes escrowed.................              (128,867)          (101,868)          (128,820)
                                                        ---------          ----------         ---------
Net cash provided by operating activities..               437,492            447,851            423,072
                                                        ---------          ----------          ---------

Cash flows from investing activities:
   Additions to real estate
     investments...........................              (118,615)          (265,844)          (812,726)
   Collection of principal on
     mortgage loan investments.............               146,970             35,718             56,352
   Collection of principal on
     mortgage loan investment - affiliate..                     -                  -          2,890,348
   Loan extension fee received.............                25,941                  -                  -
   Purchase of participation interest......                     -                  -            (50,000)
   Pay off of second lien on purchased
     property..............................                     -                  -           (800,000)
   Proceeds from sale of real estate.......                     -                  -            855,000
                                                        ---------          ---------          ---------
Net cash provided by (used in)
   investing activities....................                54,296           (230,126)         2,138,974
                                                        ---------          ---------          ---------

Cash flows from financing activities:
   Deferred borrowing costs paid...........                     -                  -           (161,494)
   Proceeds from mortgage note payable.....                     -                  -          2,854,568
   Principal payments on mortgage note
     payable...............................               (48,584)           (44,793)           (17,617)
   Distributions paid......................              (250,001)          (249,933)        (2,823,498)
                                                        ---------          ---------          ---------
Net cash used in financing activities......              (298,585)          (294,726)          (148,041)
                                                        ---------          ---------          ---------

Net increase (decrease) in cash and
   cash equivalents........................               193,203            (77,001)         2,414,005

Cash and cash equivalents at
   beginning of year.......................             3,734,020          3,811,021          1,397,016
                                                        ---------          ---------          ---------

Cash and cash equivalents at end
   of year.................................            $3,927,223         $3,734,020         $3,811,021
                                                        =========          =========          =========
</TABLE>


See discussion of noncash investing  activities and financing activities in Note
4 - "Real Estate Investments."


                See accompanying notes to financial statements.


<PAGE>


                        McNEIL REAL ESTATE FUND XX, L.P.

                            STATEMENTS OF CASH FLOWS

              Reconciliation of Net Income to Net Cash Provided by
                              Operating Activities

<TABLE>
                                                                For the Years Ended December 31,
                                                          ---------------------------------------------
                                                            1995              1994               1993
                                                          -------            -------          ---------
<S>                                                      <C>                <C>              <C>
Net income.................................              $ 64,116           $ 88,909         $1,205,375
                                                          -------            -------          ---------

Adjustments to reconcile net income to net
   cash provided by operating activities:
   Depreciation............................               330,432            306,815            151,840
   Amortization of deferred borrowing
     costs.................................                13,127             12,295              5,842
   Amortization of discount on
     mortgage note payable.................                 7,242              6,859              3,286
   Accrued interest deducted from
     (added to) mortgage loan
     investments...........................                     -            (82,567)            47,413
   Amortization of deferred revenue........                (5,519)                 -                  -
   Gain on purchase of participation
     interest..............................                     -                  -           (106,817)
   Gain on disposition of real estate......                     -                  -           (458,221)
   Extraordinary item, net.................                     -                  -           (251,203)
   Changes in assets and liabilities:
     Cash segregated for security
        deposits...........................                (3,389)           (19,116)            (9,331)
     Interest and other accounts
       receivable..........................               (27,236)            85,145            (49,596)
     Escrow deposits.......................               (16,202)            33,443           (162,085)
     Prepaid expenses and other
       assets..............................                 6,278             (1,588)            35,779
     Accounts payable and other
       accrued expenses....................                40,567              3,286             26,431
     Accrued proxy costs...................                     -                  -            (16,648)
     Accrued property taxes................                11,314              2,563            (12,228)
     Payable to affiliates - General
       Partner.............................                13,400             (8,551)             2,103
     Security deposits and deferred
       rental income.......................                 3,362             20,358              5,791
     Liability for participation
       interest in foreclosed property.....                     -                  -              5,341
                                                         --------           --------          ---------

     Total adjustments.....................               373,376            358,942           (782,303)
                                                        ---------           --------          ---------

Net cash provided by operating activities..            $  437,492          $ 447,851         $  423,072
                                                        =========           ========          =========
</TABLE>





                See accompanying notes to financial statements.


<PAGE>


                        McNEIL REAL ESTATE FUND XX, L.P.

                          NOTES TO FINANCIAL STATEMENTS

                                December 31, 1995

NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
- -----    -----------------------------------------------------------

Organization
- ------------

McNeil  Real  Estate  Fund  XX,  L.P.  (the  "Partnership"),  formerly  known as
Southmark  Income  Investors,  Ltd., was organized on July 19, 1984 as a limited
partnership under the provisions of the California  Revised Limited  Partnership
Act to invest in, hold,  manage and dispose of mortgage  loans,  real estate and
real  estate-related  investments.  The general  partner of the  Partnership  is
McNeil Partners,  L.P. (the "General Partner"),  a Delaware limited partnership,
an affiliate of Robert A. McNeil ("McNeil").. The General Partner was elected at
a meeting of limited  partners on March 30,  1992,  at which time an amended and
restated  partnership  agreement  (the  "Amended  Partnership   Agreement")  was
adopted.  Prior to March 30, 1992, the general  partner of the  Partnership  was
Southmark  Investment Group,  Inc., (the "Original General  Partner"),  a Nevada
corporation   and   a   wholly-owned   subsidiary   of   Southmark   Corporation
("Southmark").  The  principal  place of business  for the  Partnership  and the
General Partner is 13760 Noel Road, Suite 700, LB70, Dallas, Texas, 75240.

The Partnership is engaged in the servicing of mortgage loans,  including equity
and revenue participation loans, and the ownership,  operation and management of
income-producing  properties  acquired  through  foreclosure.  In July 1990, the
Partnership  foreclosed  on Park Spring  Apartments  (renamed  Sterling  Springs
Apartments) in settlement of the related  mortgage loan. In September  1991, the
Partnership  foreclosed on Holiday Inn - Jacksonville  (renamed Cherokee Inn) in
partial  settlement of the related  mortgage loan and later sold the property in
January  1993.  In May  1993,  the  Partnership  foreclosed  on 1130  Sacramento
Condominiums  in settlement of the related  mortgage loan. At December 31, 1995,
the Partnership operated two income-producing  properties as described in Note 4
- - "Real Estate  Investments,"  and serviced three  mortgage loan  investments as
described in Note 5 - "Mortgage Loan Investments."

Basis of Presentation
- ---------------------

The  accompanying  financial  statements  have been prepared in conformity  with
generally accepted accounting principles ("GAAP").  The preparation of financial
statements in conformity  with GAAP  requires  management to make  estimates and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

The  Partnership's  financial  statements  consolidate  the accounts of Sterling
Springs  Fund XX Limited  Partnership.  This single asset tier  partnership  was
formed to  accommodate  the  refinancing  of Sterling  Springs  Apartments.  The
Partnership is the limited partner and  wholly-owns the corporation  that is the
general  partner of the tier  partnership.  The  Partnership  retains  effective
control of the tier partnership.

Real Estate Investments
- -----------------------

Real  estate  investments  are  generally  stated  at the  lower  of cost or net
realizable value.  Real estate  investments are monitored on an ongoing basis to
determine if the property has sustained a permanent impairment in value. At such
time,  a  write-down  is recorded to reduce the basis of the property to its net
realizable  value. A permanent  impairment is determined to have occurred when a
decline in property  value is considered to be other than  temporary  based upon
management's  expectations  with respect to projected  cash flows and prevailing
economic conditions.

Improvements and betterments are capitalized and expensed  through  depreciation
charges. Repairs and maintenance are charged to operations as incurred.

In March 1995,  the Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards  No. 121,  "Accounting  for the  Impairment  of
Long-Lived  Assets and for Long-Lived  Assets to be Disposed Of." This statement
requires that long-lived assets and certain identifiable  intangibles to be held
and used by an entity be reviewed for impairment  whenever  events or changes in
circumstances  indicate  that  the  carrying  amount  of an  asset  may  not  be
recoverable.  This  statement is effective for financial  statements  for fiscal
years  beginning  after December 15, 1995. The  Partnership  has not adopted the
principles  of this  statement  within the  accompanying  financial  statements;
however,  it is not anticipated that adoption will have a material effect on the
carrying value of the Partnership's long-lived assets.

Depreciation
- ------------

Buildings and improvements are depreciated using the  straight-line  method over
the estimated useful lives of the assets, ranging from 5 to 25 years.

Mortgage Loan Investments
- -------------------------

Mortgage  loan  investments  are recorded at their  original  basis,  net of any
allowance  for  impairment.  Interest  income  is  recognized  as it is  earned.
Interest accrual is ceased at such time as management  determines  collection is
doubtful.

Cash and Cash Equivalents
- -------------------------

Cash and cash equivalents  include cash on hand and cash on deposit in financial
institutions with original  maturities of three months or less. Carrying amounts
for cash and cash equivalents approximate fair value.

Escrow Deposits
- ---------------

The  Partnership is required to maintain  escrow accounts in accordance with the
terms  of  its  mortgage  indebtedness  agreement.  These  escrow  accounts  are
controlled by the mortgagee and are used for payment of property  taxes,  hazard
insurance,  capital improvements and/or property replacements.  Carrying amounts
for escrow deposits approximate fair value.

Deferred Borrowing Costs
- ------------------------

Loan fees and other related costs incurred to obtain long-term financing on real
property are capitalized and amortized using the effective  interest method over
the  term  of the  related  mortgage  note  payable.  Amortization  of  deferred
borrowing costs is included in interest expense on the Statements of Operations.

Discount on Mortgage Note Payable
- ---------------------------------

The discount on the mortgage note payable is being  amortized over the remaining
term  of  the  related  mortgage  note  using  the  effective  interest  method.
Amortization  of the  discount  on the  mortgage  note  payable is  included  in
interest expense on the Statements of Operations.

Rental and Room Revenues
- ------------------------

The Partnership leases its properties under short-term  operating leases.  Lease
terms generally are less than one year in duration. Rental revenue is recognized
as earned, as was room revenue.

Income Taxes
- ------------

No provision for Federal  income taxes is necessary in the financial  statements
of the  Partnership  because,  as a  partnership,  it is not  subject to Federal
income tax and the tax effect of its activities accrues to the partners.

Allocation of Net Income and Net Loss
- -------------------------------------

Under the terms of the Amended Partnership Agreement,  net income and net losses
(except  from a  terminating  disposition)  are  allocated  99%  to the  limited
partners and 1% to the General Partner.

Federal  income tax law provides  that the  allocation of loss to a partner will
not be  recognized  unless the  allocation  is in  accordance  with a  partner's
interest in the partnership or the allocation has substantial  economic  effect.
Internal  Revenue  Code Section  704(b) and  accompanying  Treasury  Regulations
establish  criteria for allocation of  Partnership  deductions  attributable  to
debt. The  Partnership's  tax allocations for 1995, 1994 and 1993 have been made
in accordance with these provisions.

Distributions
- -------------

Under the terms of the Amended  Partnership  Agreement,  operating cash flow and
cash from sales or refinancings  are distributed 100% to the limited partners as
further defined in the Amended Partnership Agreement.  Terminating  dispositions
are to be made  in  accordance  with  the  partners'  positive  capital  account
balances.  Distributions  may be restricted or suspended in circumstances  where
the General  Partner  determines that such action is in the best interest of the
Partnership.

The  Partnership  distributed  $250,001 and $249,933 of cash from  operations in
1995 and 1994, respectively, and $2,823,498 of cash from the partial payoff of a
mortgage loan investment from an affiliate to the limited  partners during 1993.
No distributions were paid to the General Partner in 1995, 1994 or 1993.

In March 1996, the Partnership distributed $600,000 to the limited partners.

Net Income Per Limited Partnership Unit
- ---------------------------------------

Net income per limited  partnership  unit  ("Unit") is computed by dividing  net
income allocated to the limited partners by the weighted average number of Units
outstanding.  Per Unit information has been computed based on 49,512, 49,512 and
49,524 average Units outstanding during 1995, 1994 and 1993, respectively.

Reclassifications
- -----------------

Certain  reclassifications  have been made to prior year amounts to conform with
the current year presentations.

NOTE 2 - TRANSACTIONS WITH AFFILIATES
- -----    ----------------------------

The  Partnership  pays property  management fees equal to 5% of the gross rental
receipts for its properties to McNeil Real Estate Management,  Inc.  ("McREMI"),
an affiliate of the General Partner,  for providing property management services
and leasing services.

The  Partnership  reimburses  McREMI  for  its  costs,  including  overhead,  of
administering the Partnership's affairs.

Under the terms of the Amended Partnership Agreement,  the Partnership is paying
an  asset  management  fee to the  General  Partner.  Through  1999,  the  asset
management  fee is calculated as 1% of the  Partnership's  tangible asset value.
Tangible  asset  value is  determined  by using  the  greater  of (i) an  amount
calculated by applying a capitalization  rate of 9 percent to the annualized net
operating income of each property, (ii) a value of $10,000 per apartment unit or
(iii) on 1130  Sacramento,  the net book value of the property is used to arrive
at the property  tangible asset value. The property tangible asset value is then
added to the book value of all other assets excluding  intangible items. The fee
percentage decreases subsequent to 1999. Compensation and reimbursements paid to
or accrued  for the  benefit of the  General  Partner or its  affiliates  are as
follows:
<TABLE>
                                                                 For the Years Ended December 31,
                                                          ---------------------------------------------
                                                           1995               1994               1993
                                                          -------            -------            -------
<S>                                                      <C>                <C>                <C>
Property management fees...................              $ 66,477           $ 57,289           $ 47,662
Charged to general and
   administrative - affiliates:
   Partnership administration..............               211,700            199,786            202,868
   Asset management fee....................               173,751            167,194            159,937
                                                          -------            -------            -------
                                                         $451,928           $424,269           $410,467
                                                          =======            =======            =======
</TABLE>

Payable to affiliates - General  Partner at December 31, 1995 and 1994 consisted
primarily  of  unpaid  property   management  fees,   Partnership   general  and
administrative  expenses and asset  management fees and are due and payable from
current operations.

NOTE 3 - TAXABLE INCOME
- ------   --------------

McNeil Real Estate Fund XX, L.P. is a partnership  and is not subject to Federal
and state income taxes.  Accordingly,  no  recognition  has been given to income
taxes in the  accompanying  financial  statements of the  Partnership  since the
income or loss of the  Partnership  is to be  included in the tax returns of the
individual  partners.  The  tax  returns  of  the  Partnership  are  subject  to
examination by Federal and state taxing authorities. If such examinations result
in  adjustments  to  distributive  shares of  taxable  income  or loss,  the tax
liability of the partners could be adjusted accordingly.

The  Partnership's  net assets and liabilities for tax purposes exceeded the net
assets and liabilities for financial  reporting  purposes by $6,954,599 in 1995,
$6,434,406 in 1994 and $6,188,844 in 1993.

NOTE 4 - REAL ESTATE INVESTMENTS
- ------   -----------------------

The  basis  and  accumulated  depreciation  of  the  Partnership's  real  estate
investments at December 31, 1995 and 1994 are set forth in the following tables:
<TABLE>
                                                    Buildings and         Accumulated           Net Book
       1995                            Land          Improvements         Depreciation            Value
       ----                          --------        ------------         ------------         ----------
<S>                                  <C>             <C>                  <C>                 <C>
   1130 Sacramento
     San Francisco, CA (a)          $ 307,697         $ 2,468,101         $  (248,111)        $ 2,527,687
   Sterling Springs
     Austin, TX (b)                   392,000           3,651,686            (844,996)          3,198,690
                                     --------          ----------           ---------          ----------
                                    $ 699,697         $ 6,119,787         $(1,093,107)        $ 5,726,377
                                     ========          ==========          ==========          ==========



                                                    Buildings and        Accumulated            Net Book
       1994                           Land           Improvements        Depreciation             Value
       ----                         ---------        ------------        ------------          ----------

   1130 Sacramento (a)              $ 307,697         $ 2,468,101        $   (122,619)        $ 2,653,179
   Sterling Springs (b)               392,000           3,533,071            (640,056)          3,285,015
                                     --------          ----------         -----------          ----------
                                    $ 699,697         $ 6,001,172        $   (762,675)        $ 5,938,194
                                     ========          ==========         ===========          ==========
</TABLE>


(a)      The  mortgage  loan  investment  secured  by  1130  Sacramento  matured
         December 31, 1991. In September 1991, the borrower  discontinued making
         monthly interest  payments.  Negotiations  with the borrower for a loan
         modification   were   unsuccessful,   and  the  Partnership   initiated
         foreclosure  proceedings.  However,  the borrower's May 1992 bankruptcy
         filing served to automatically stay such proceedings.  Relief from Stay
         was granted on  February  4, 1993,  and the  Partnership  acquired  the
         property at a foreclosure sale on May 4, 1993.

         Prior  to  acquiring  the  property  at  the   foreclosure   sale,  the
         Partnership  purchased a second lien on the property for $800,000 cash.
         The  property  was  recorded  at the book  value of the  mortgage  loan
         investment   plus  the  $800,000  paid  for  the  second  lien,   which
         approximated  the  fair  market  value of the  property  at the date of
         foreclosure.  No  depreciation  expense  was  recorded  in 1993 on 1130
         Sacramento as the property was under construction.

(b)      On July 3, 1990, the Partnership  foreclosed on Park Springs Apartments
         (renamed Sterling Springs  Apartments) in Austin,  Texas, in settlement
         of the mortgage loan secured by the property. Since Southmark had owned
         a 3.92% participation interest in the loan, after foreclosure Southmark
         owned a 3.92% economic interest in the property.

         On June 11, 1993, the Partnership  purchased Southmark's 3.92% interest
         in the property.  The  Partnership  paid Southmark  $50,000 in cash and
         assigned to Southmark the Partnership's  share of Southmark  bankruptcy
         plan assets due to be received by the Partnership as a result of claims
         filed against  Southmark.  The Partnership  recorded a $106,817 gain in
         1993 as a result of this transaction.

On September 3, 1991, the  Partnership  foreclosed on Holiday Inn - Jacksonville
(renamed  Cherokee Inn) in  Jacksonville,  Texas,  in partial  settlement of the
mortgage loan secured by the property. In 1993, the Partnership received $50,000
from the original borrowers in full settlement of the deficiency  resulting from
the difference between the loan balance and the value of the property acquired.

On January 4, 1993, the Partnership  sold Cherokee Inn for $855,000 in cash. The
Partnership recognized a gain of $458,221 as a result of this transaction.

NOTE 5 - MORTGAGE LOAN INVESTMENTS
- ------   -------------------------

The  following  sets  forth  the  Partnership's  mortgage  loan  investments  to
unaffiliated  borrowers  at  December  31,  1995 and  1994.  The  mortgage  loan
investments are secured by the related real estate.
<TABLE>
                           Mortgage         Annual          Monthly                 December 31,
                             Lien           Interest        Payments/       ----------------------------
Property                   Position         Rates %         Maturity           1995              1994
- --------                   --------         -------      --------------     ---------         ----------
<S>                        <C>              <C>          <C>               <C>               <C>
Idlewood Nursing

   Home (a)                 First             8.50       (a)     2/98      $2,013,820        $2,140,092
   Allowance for impairment                                                 (792,013)          (792,013)
                                                                           ---------          ---------
                                                                           1,221,807          1,348,079
                                                                           ---------          ---------
Lakeland Nursing
   Home (b)                 First            12.00     $24,995   2/98      2,315,629          2,336,327
                                                                           ---------          ---------

                                                       Total              $3,537,436         $3,684,406
                                                                           =========          =========
</TABLE>

(a)    The  Partnership  owns  an 83%  participation  interest  in the  Idlewood
       Nursing Home mortgage  loan  investment.  In January 1991,  the borrowing
       partnership  became  unable  to make  all  payments  required  under  the
       original  mortgage  loan  agreement.  Since that time,  the mortgage loan
       agreement  has been  modified  four times such that the maturity date was
       extended and the interest rate was  decreased.  On February 27, 1995, the
       loan was modified such that payments on the loan are due equal to the net
       cash flow from  operations of the property,  with a minimum amount due of
       $9,130 per month.

       As a result of the borrowing partnership's inability to make the required
       payments,  the Partnership recorded a $792,013 provision for loss in 1992
       to reduce the  carrying  value of the  mortgage  loan  investment  to the
       estimated  recoverable  amount of the collateral.  The Partnership ceased
       accruing  interest  on the  loan in  1994.  The  general  partner  of the
       borrowing  partnership  has  personally  guaranteed 10% of the total loan
       amount.  In accordance with Statement of Financial  Accounting  Standards
       No. 114  "Accounting by Creditors for Impairment of a Loan" ("SFAS 114"),
       which the  Partnership  adopted in 1994,  the loan is not  recorded as an
       in-substance  foreclosure  at December  31, 1995 and 1994.  The impact of
       adopting  SFAS  114  was  not  material  to the  Partnership's  financial
       statements.

       In accordance  with SFAS 114, a measure of the impairment of the Idlewood
       loan has been made based on the  present  value of  expected  future cash
       flows  required  under  the  February  1995  modification.  This  measure
       indicates  an  impairment  less  than  the  total  allowance   previously
       recorded.  Due  to  the  uncertainties  surrounding  this  mortgage  loan
       investment and its ultimate  realizability  given its history of numerous
       modifications, none of the previously recorded allowance will be reversed
       until the underlying  property has  demonstrated  its ability to meet the
       required  principal and interest  payments.  All payments received on the
       loan in 1995 were recorded as a reduction of principal in accordance with
       SFAS 114.

(b)    The Partnership owns a 90% participation interest in the Lakeland Nursing
       Home mortgage loan. Monthly payments include principal and interest.  The
       general partner of the borrowing partnership personally guaranteed 25% of
       the total loan amount.

Based on market lending rates for mortgage loan  investments with similar terms,
risks and average  maturities,  the fair value of mortgage loan  investments was
approximately $4,413,000 at December 31, 1995.
<PAGE>

A summary of activity for mortgage loan  investments for each of the three years
in the period ended December 31, 1995 is as follows:

<TABLE>
                                                                For the Years Ended December 31,
                                                         ----------------------------------------------
                                                           1995               1994               1993
                                                         ---------         ---------          ---------
<S>                                                     <C>               <C>                <C>
Balance at beginning of year...............             $3,684,406        $3,637,557         $3,741,322
Accrued interest added to
   (deducted from) principal...............                     -             82,567            (47,413)
Collection of principal....................               (146,970)          (35,718)           (56,352)
                                                         ---------         ---------          ---------
Balance at end of year.....................             $3,537,436        $3,684,406         $3,637,557
                                                         =========         =========          =========
</TABLE>


NOTE 6 - MORTGAGE LOAN INVESTMENT - AFFILIATE
- ------   ------------------------------------

The  following  sets forth the  Partnership's  mortgage  loan  investment  to an
affiliated borrower at December 31, 1995 and 1994:

<TABLE>

                          Mortgage        Annual          Monthly                December 31,
                            Lien         Interest         Payments/         ---------------------
Property                 Position (a)     Rates %         Maturity          1995         1994
- --------                 ------------   ---------      --------------       -------      --------
<S>                      <C>            <C>            <C>                 <C>          <C>
Fort Meigs Shopping
   Center                Second         8.25 (b)       4,074 (b) 4/97      $733,900     $ 733,900
                                                                            =======      ========
</TABLE>

(a)     The mortgage loan is non-recourse to the borrower.

(b)     Although interest on  the  loan accrues at 8.25%, interest only payments
        at 6.66% are payable monthly.

Integon  Life  Insurance  Corporation  ("Integon")  was  the  holder  of a  note
receivable  dated  September  23, 1986  secured by Holiday Inn -  Kingsland.  On
September 25, 1986, the Partnership entered into a loan participation  agreement
(the "Participation  Agreement") with Integon, pursuant to which the Partnership
purchased a 66.1107% interest in the Holiday Inn - Kingsland note receivable. As
a result of subsequent  transactions between the two parties, this participation
interest was reduced to 46.64%.

The borrower  defaulted  on the loan in November  1988.  On August 1, 1989,  the
Partnership  notified Integon of its intent to exercise the put option under the
terms of the Participation Agreement.  Under the put provisions, the Partnership
had the right to require Integon to repurchase the Partnership's interest in the
loan of $3,501,220, upon default by the borrower. Integon successfully completed
its foreclosure proceedings in December 1991.

Integon refused to perform under the repurchase provision citing claims it might
have against the  Partnership  resulting  from  actions of the Original  General
Partner.  In 1990, the  Partnership  filed suit against Integon to collect under
the  repurchase  provisions.  On August 24, 1992,  the  Partnership  settled its
lawsuit  against  Integon,  whereby the  Partnership  transferred to Integon its
interest in the property  securing the loan in  question.  In exchange,  Integon
transferred  to the  Partnership  its  interest  in a mortgage  loan  secured by
Governour's Square  Apartments,  a property owned by an affiliate of the General
Partner and located in  Wilmington,  North  Carolina,  and $320,000 in cash. The
Partnership  recognized a gain of $51,082 in 1992,  which  represented  the gain
attributable  to the  proportion of the assets that were  received in cash.  The
remaining gain on the settlement of $613,988 was deferred and is being amortized
over the term of the mortgage loan investment as payments are received.

In June 1993, the affiliate paid off $2,865,602 of this loan. In order to induce
the affiliate to partially liquidate this loan, the Partnership agreed to reduce
the principal balance of the loan by $206,101, thereby reducing the total amount
of the gain on the settlement. For the remaining $733,900 balance of the loan, a
new loan  agreement was executed and the affiliate  substituted a second lien on
another of its properties,  Fort Meigs Shopping Center, as the collateral on the
loan.

As a result of the partial liquidation,  the Partnership  recognized $457,304 of
the previously  discussed  deferred gain. This gain was partially  offset by the
$206,101 reduction in principal balance discussed above, resulting in a $251,203
net extraordinary gain in 1993.

The proceeds from the partial pay off of the loan were used to pay distributions
to the limited partners of $2,823,498 in 1993.

Based on market lending rates for mortgage loan  investments with similar terms,
risks  and   average   maturities,   the  fair  value  of  the   mortgage   loan
investment-affiliate was approximately $723,000 at December 31, 1995.

A summary of activity for the mortgage loan investment to an affiliated borrower
for each of the three years in the period ended December 31, 1995 is as follows:
<TABLE>
                                                                     For the Years Ended December 31,
                                                          -----------------------------------------------------
                                                           1995                 1994                   1993
                                                          -------              -------              -----------
<S>                                                      <C>                  <C>                   <C>
Balance at beginning of year...............              $733,900             $733,900              $ 3,830,349
Reduction in principal.....................                     -                    -                 (206,101)
Collection of principal....................                     -                    -               (2,890,348)
                                                          -------              -------               ----------
Balance at end of year.....................              $733,900             $733,900              $   733,900
                                                          =======              =======               ==========
</TABLE>

NOTE 7 - MORTGAGE NOTE PAYABLE
- -----    ---------------------

The  following  sets  forth the  mortgage  note  payable of the  Partnership  at
December 31, 1995 and 1994.  The mortgage note payable is secured by the related
real estate investment.

<TABLE>

                          Mortgage         Annual          Monthly                December 31,
                           Lien           Interest         Payments/        -------------------------
Property                 Position (a)      Rate %          Maturity            1995           1994
- --------                 ------------     -------       -------------       ---------       ---------
<S>                      <C>              <C>           <C>                <C>             <C>
Sterling Springs
Apartments               First             8.15        $23,443   7/03      $2,829,007      $2,877,591
                         Discount (b)                                         (68,046)        (75,288)
                                                                            ---------       ---------
                                                                           $2,760,961      $2,802,303
                                                                            =========       =========
</TABLE>


(a)    The debt is non-recourse to the Partnership.

(b)     The mortgage loan was discounted to an effective rate of 8.62%.

On June 24, 1993, the General Partner refinanced a portfolio of properties via a
Real Estate Mortgage Investment Conduit ("REMIC"). This REMIC consists of a pool
of  properties  from various  partnerships  affiliated  with McNeil.  One of the
Partnership's  properties,  Sterling  Springs  Apartments,  is  included in this
REMIC.  The  properties  in  the  REMIC  are  not   collateralized   across  the
partnerships. The Partnership incurred loan costs of $161,494 in connection with
the financing of the  property.  An  additional  $218,147 of tax,  insurance and
property replacement escrows were established at the closing of the loan.

Scheduled  principal  maturities  of the mortgage  note payable  under  existing
terms, excluding a discount of $68,046, are as follows:

                           1996                     $   52,694
                           1997                         57,153
                           1998                         61,989
                           1999                         67,234
                           2000                         72,923
                           Thereafter                2,517,014
                                                     ---------
                             Total                  $2,829,007
                                                     =========

Based on borrowing rates  currently  available to the Partnership for a mortgage
loan with similar terms and average  maturities,  the fair value of the mortgage
note payable was approximately $2,772,000 at December 31, 1995.

NOTE 8 - LEGAL PROCEEDINGS
- ------   -----------------

The Partnership is not party to, nor are any of the Partnership's properties the
subject of any material pending legal proceedings,  other than ordinary, routine
litigation incidental to the Partnership's business, except for the following:

1)   High River Limited Partnership v. McNeil Partners,  L.P., McNeil Investors,
     Inc., McNeil Pacific Investors 1972, Ltd., McNeil Real Estate Fund V, Ltd.,
     McNeil Real Estate Fund IX, Ltd.,  McNeil Real Estate Fund X, Ltd.,  McNeil
     Real Estate Fund XI, Ltd.,  McNeil Real Estate Fund XIV, Ltd.,  McNeil Real
     Estate Fund XV, Ltd.,  McNeil Real Estate Fund XX, L.P., McNeil Real Estate
     Fund XXIV,  L.P.,  McNeil Real Estate Fund XXV, L.P.,  Robert A. McNeil and
     Carole J.  McNeil  (L95012) - High River  ("HR")  filed this  action in the
     United States District Court for the Southern  District of New York against
     McNeil Partners,  L.P., McNeil Investors,  Inc. and Mr. and Mrs. McNeil (as
     defined in this  Section 1,  collectively,  the  "Defendants")  requesting,
     among other  things,  names and  addresses  of the limited  partners in the
     partnerships   referenced   above  (as  defined  in  this  Section  1,  the
     "Partnerships"). The District Court issued a preliminary injunction against
     the Partnerships  requiring them to commence mailing materials  relating to
     the HR tender offer on August 14, 1995.

     On August 18, 1995, the Defendants  filed an Answer and  Counterclaim.  The
     Counterclaim  principally  asserts  (1)  the HR  tender  offers  have  been
     undertaken  in violation of the Federal  securities  laws,  on the basis of
     material,  non-public,  and confidential  information,  and (2) that the HR
     offer documents omit and/or misrepresent certain material information about
     the HR tender offers.  The  Counterclaim  seeks a preliminary and permanent
     injunction   against  the   continuation  of  the  HR  tender  offers  and,
     alternatively,  ordering  corrective  disclosure  with respect to allegedly
     false and misleading statements contained in the tender offer documents.

     This action was dismissed without prejudice in November 1995.

2)   High River Limited Partnership v. McNeil Partners,  L.P., McNeil Investors,
     Inc., McNeil Pacific Investors 1972, Ltd., McNeil Real Estate Fund V, Ltd.,
     McNeil Real Estate Fund IX, Ltd.,  McNeil Real Estate Fund X, Ltd.,  McNeil
     Real Estate Fund XI, Ltd.,  McNeil Real Estate Fund XIV, Ltd.,  McNeil Real
     Estate Fund XV, Ltd.,  McNeil Real Estate Fund XX, L.P., McNeil Real Estate
     Fund XXIV,  L.P.,  McNeil Real Estate Fund XXV, L.P.,  Robert A. McNeil and
     Carole J. McNeil - United States  District Court for the Southern  District
     of New York, (Case No. 95 Civ. 9488) (Second Action).

     On November 7, 1995, High River filed a second  complaint with the District
     Court which alleges, inter alia, that McNeil Partners, L.P.'s (the "General
     Partner")  Schedule  14D-9 filed in  connection  with the High River tender
     offers was materially false and misleading,  in violation of Sections 14(d)
     and 14(e) of the Securities Exchange Act of 1934, 15 U.S.C.  Section 78n(d)
     and (e),  and the SEC  Regulations  promulgated  thereunder;  and that High
     River further  alleges that the General  Partner has wrongfully  refused to
     admit High River as a limited  partner to the ten  partnerships  referenced
     above.  Additionally,  High River purports to assert claims derivatively on
     behalf of McNeil  Real Estate  Fund IX,  Ltd.,  McNeil Real Estate Fund XI,
     Ltd.,  McNeil Real Estate Fund XV, Ltd., McNeil Real Estate Fund XXIV, L.P.
     and McNeil Real Estate Fund XXV, L.P., for breach of contract and breach of
     fiduciary  duty,  asserting  that the General  Partner  has  charged  these
     partnerships  excessive fees.  High River's  complaint  seeks,  inter alia,
     preliminary  injunctive  relief requiring the General Partner to admit High
     River as a limited partner in each of the ten partnerships referenced above
     and to transfer the tendered units of interest in the  partnerships to High
     River;  an  unspecified  award of  damages  payable  to High  River  and an
     additional   unspecified  award  of  damages  payable  to  certain  of  the
     partnerships;  an order that  defendants  must  discharge  their  fiduciary
     duties and must account for all fees they have received from certain of the
     partnerships; and attorneys' fees.

     On January 31, 1996, this action was dismissed without prejudice.

3)   HCW Pension Real Estate Fund, Ltd. et al. v. Ernst & Young,  BDO Seidman et
     al. (Case  #92-06560-A).  This suit was filed on behalf of the  Partnership
     and other affiliated  partnerships  (the "Affiliated  Partnerships") on May
     26,  1992,  in the 14th  Judicial  District  Court of  Dallas  County.  The
     petition sought recovery against the Partnership's former auditors, Ernst &
     Young,  for  negligence  and  fraud in  failing  to  detect  and/or  report
     overcharges of fees/expenses by Southmark,  the former general partner. The
     former auditors  initially  asserted  counterclaims  against the Affiliated
     Partnerships  based on alleged  fraudulent  misrepresentations  made to the
     auditors  by  the  former   management  of  the   Affiliated   Partnerships
     (Southmark)  in the form of  client  representation  letters  executed  and
     delivered to the auditors by Southmark management. The counterclaims sought
     recovery of attorneys'  fees and costs  incurred in defending  this action.
     The counterclaims were later dismissed on appeal, as discussed below.

     The trial court granted summary judgment  against the Partnership  based on
     the statute of limitations; however, on appeal, the Dallas Court of Appeals
     reversed  the trial court and remanded  for trial the  Partnerships'  fraud
     claims  against  Ernst & Young.  The Texas  Supreme  Court  denied  Ernst &
     Young's  application for writ of error on January 11, 1996. The Partnership
     is  continuing  to pursue  vigorously  its  claims  against  Ernst & Young;
     however,  the final outcome of this litigation cannot be determined at this
     time.

4)   Martha Hess, et al. v. Southmark Equity Partners II, Ltd., Southmark Income
     Investors,  Ltd.  (presently  known as McNeil Real  Estate Fund XX,  L.P.),
     Southmark Equity Partners,  Ltd.,  Southmark Realty Partners III, Ltd., and
     Southmark Realty Partners II, Ltd., et al. ("Hess");  Kotowski v. Southmark
     Equity Partners, Ltd. and Donald Arceri v. Southmark Income Investors, Ltd.
     These cases were previously pending in the Illinois Appellate Court for the
     First  District  ("Appellate  Court"),  as  consolidated  Case No.  90-107.
     Consolidated  with  these  cases  are  an  additional  14  matters  against
     unrelated partnership entities. The Hess case was filed on May 20, 1988, by
     Martha  Hess,  individually  and on  behalf  of a  putative  class of those
     similarly  situated.   The  original,   first,  second  and  third  amended
     complaints in Hess sought rescission,  pursuant to the Illinois  Securities
     Act, of over $2.7  million of  principal  invested in five  Southmark  (now
     McNeil)  partnerships,  and other  relief  including  damages for breach of
     fiduciary  duty and violation of the Illinois  Consumer Fraud and Deceptive
     Business  Practices  Act. The  original,  first,  second and third  amended
     complaints in Hess were dismissed against the  defendant-group  because the
     Appellate  Court  held  that they were not the  proper  subject  of a class
     action  complaint.  Hess was,  thereafter,  amended a fourth  time to state
     causes of  action  against  unrelated  partnership  entities.  Hess went to
     judgment  against that  unrelated  entity and the judgment,  along with the
     prior  dismissal of the class  action,  was  appealed.  The Hess appeal was
     decided by the Appellate  Court during 1992.  The Appellate  Court affirmed
     the  dismissal of the breach of fiduciary  duty and consumer  fraud claims.
     The Appellate  Court did,  however,  reverse in part,  holding that certain
     putative  class  members  could file class  action  complaints  against the
     defendant-group. Although leave to appeal to the Illinois Supreme Court was
     sought,  the Illinois Supreme Court refused to hear the appeal.  The effect
     of the denial is that the Appellate  Court's opinion remains  standing.  On
     June 15, 1994, the Appellate Court issued its mandate sending the case back
     to trial court.

     In late  January  1995,  the  plaintiffs  filed a Motion to File an Amended
     Consolidated  Class Action  Complaint,  which amends the  complaint to name
     McNeil  Partners,  L.P.  as the  successor  general  partner  to  Southmark
     Investment Group. In February 1995, the plaintiffs filed a Motion for Class
     Certification.  The amended cases against the defendant-group,  and others,
     are  proceeding  under the  caption  George and Joy Kugler v.  I.R.E.  Real
     Estate Income Fund,  Jerry and Barbara Neumann v. Southmark Equity Partners
     II, Richard and Theresa  Bartoszewski v. Southmark Realty Partners III, and
     Edward and Rose Weskerna v. Southmark Realty Partners II.

     In September  1995,  the court  granted the  plaintiffs'  Motion to File an
     Amended  Complaint,  to  Consolidate  and  for  Class  Certification.   The
     defendants  have answered the complaint and have plead that the  plaintiffs
     did not give timely  notice of their right to rescind  within six months of
     knowing  that right.  The  ultimate  outcome of this  litigation  cannot be
     determined at this time.

5)   Robert Lewis v. McNeil Partners,  L.P., McNeil  Investors,  Inc., Robert A.
     McNeil et al. - In the  District  Court of  Dallas  County,  Texas,  A-14th
     Judicial  District,  Cause No. 95-08535 (Class Action) - Plaintiff,  Robert
     Lewis, is a limited partner with McNeil Pacific  Investors Fund 1972, Ltd.,
     McNeil Real Estate Fund X, Ltd. and McNeil Real Estate Fund XV, Ltd.

     Plaintiff  brings  this  action on his own behalf and as a class  action on
     behalf of the class of all  limited  partners of McNeil  Pacific  Investors
     Fund 1972, Ltd.,  McNeil Real Estate Fund V, Ltd.,  McNeil Real Estate Fund
     IX,  Ltd.,  McNeil Real  Estate  Fund X, Ltd.,  McNeil Real Estate Fund XI,
     Ltd.,  McNeil Real Estate Fund XIV, Ltd., McNeil Real Estate Fund XV, Ltd.,
     McNeil Real Estate Fund XX,  L.P.,  McNeil Real Estate Fund XXIV,  L.P. and
     McNeil  Real  Estate  Fund XXV,  L.P.  (as  defined in this  Section 3, the
     "Partnerships") as of August 4, 1995.

     Plaintiff  alleges that McNeil  Partners,  L.P.,  McNeil  Investors,  Inc.,
     Robert A. McNeil and other  senior  officers (as defined in this Section 5,
     collectively,  the "Defendants")  breached their fiduciary duties by, among
     other things,  (1) failing to attempt to sell the  properties  owned by the
     Partnerships (as defined in this Section 5, the "Properties") and extending
     the lives of the Partnerships  indefinitely,  contrary to the Partnerships'
     business plans, (2) paying  distributions to themselves and generating fees
     for their affiliates, (3) refusing to make significant distributions to the
     class members,  despite the fact that the  Partnerships  have positive cash
     flows and  substantial  cash  balances,  and (4)  failing  to take steps to
     create an auction market for equity interests of the Partnerships,  despite
     the fact that a third party bidder filed  tender  offers for  approximately
     forty-five   percent  (45%)  of  the  outstanding  units  of  each  of  the
     Partnerships.  Plaintiff  also claims that  Defendants  have  breached  the
     partnership  agreements  of the  Partnerships  by  failing to take steps to
     liquidate  the  Properties  and by their  alteration  of the  Partnerships'
     primary  purposes,  their acts in  contravention of these  agreements,  and
     their use of the assets of the  Partnerships  for their own benefit instead
     of for the benefit of the Partnerships.

     The Defendants deny that there is any merit to Plaintiff's  allegations and
     intend to vigorously defend this action.

6)   James F.  Schofield,  Gerald C.  Gillett  and Donna S.  Gillett  v.  McNeil
     Partners,  L.P.,  McNeil Investors,  Inc.,  McNeil Real Estate  Management,
     Inc., Robert A. McNeil,  Carole J. McNeil, McNeil Real Estate Fund V, Ltd.,
     McNeil Real Estate Fund IX, Ltd.,  McNeil Real Estate Fund X, Ltd.,  McNeil
     Real Estate Fund XI, Ltd.,  McNeil Real Estate Fund XIV, Ltd.,  McNeil Real
     Estate Fund XV, Ltd.,  McNeil Real Estate Fund XX, L.P., McNeil Real Estate
     Fund XXIV, L.P.,  McNeil Real Estate Fund XXV, L.P. et al. - Superior Court
     of the State of California for the County of Los Angeles, Case No. BC133799
     (Class and Derivative  Action  Complaint) and United States District Court,
     Southern  District of New York, Case No.  95CIV.6711  (Class and Derivative
     Action Complaint).

     These are  corporate/securities  class and  derivative  actions  brought in
     state and Federal court by limited partners of each of the nine (9) limited
     partnerships  that are named as  nominal  defendants  as  listed  above (as
     defined in this  Section 6, the  "Partnerships").  Plaintiffs  allege  that
     McNeil Investors,  Inc., its affiliate McNeil Real Estate Management,  Inc.
     and four (4) of their senior officers and/or  directors (as defined in this
     Section 6,  collectively,  the "Defendants")  have breached their fiduciary
     duties.  Specifically,  Plaintiffs  allege that  Defendants have caused the
     Partnerships  to enter  into  several  wasteful  transactions  that have no
     business  purpose or benefit to the  Partnerships  and which have  rendered
     such units highly illiquid and  artificially  depressed the prices that are
     available for units on the limited  resale market.  Plaintiffs  also allege
     that  Defendants  have  engaged  in a course  of  conduct  to  prevent  the
     acquisition of units by Carl Icahn by disseminating  false,  misleading and
     inadequate  information.  Plaintiffs  further allege that  Defendants  have
     acted to  advance  their  own  personal  interests  at the  expense  of the
     Partnerships' public unit holders by failing to sell Partnership properties
     and  failing  to make  distributions  to  unitholders  and,  thereby,  have
     breached the partnership agreements.

     The Defendants deny that there is any merit to Plaintiff's  allegations and
     intend to vigorously defend these actions.

7)   Alfred Napoletano v. McNeil Partners, L.P., McNeil Investors,  Inc., Robert
     A. McNeil,  Carole J. McNeil,  McNeil Pacific  Investors  Fund 1972,  Ltd.,
     McNeil Real Estate Fund V, Ltd.,  McNeil Real Estate Fund IX, Ltd.,  McNeil
     Real Estate Fund X, Ltd.,  McNeil  Real Estate Fund XI,  Ltd.,  McNeil Real
     Estate Fund XIV, Ltd., McNeil Real Estate Fund XV, Ltd., McNeil Real Estate
     Fund XX, L.P.,  McNeil Real Estate Fund XXIV, L.P., McNeil Real Estate Fund
     XXV,  L.P.  -  Superior  Court of the  State of  California,  County of Los
     Angeles, Case No. BC133849 (Class Action Complaint).

     Plaintiff  brings this class action on behalf of a class of all persons and
     entities who are current owners of units and/or are limited partners in one
     or more of the partnerships referenced above (as defined in this Section 7,
     the "Partnerships").  Plaintiff alleges that McNeil Partners,  L.P., McNeil
     Investors,  Inc., Robert A. McNeil and other senior officers (as defined in
     this  Section  5,  collectively,  the  "Defendants")  have  breached  their
     fiduciary  duties to the class members by, among other  things,  (1) taking
     steps to prevent the  consummation  of the High River  tender  offers,  (2)
     failing to take steps to maximize unitholders' or limited partners' values,
     including  failure to liquidate the properties  owned by the  Partnerships,
     (3) managing the Partnerships so as to extend  indefinitely the present fee
     arrangements,  and (4) paying itself and entities  owned and  controlled by
     the  general  partner  excessive  fees and  reimbursements  of general  and
     administrative expenses.

     The Defendants deny that there is any merit to Plaintiff's  allegations and
     intend to vigorously defend this action.

8)   Warren Heller v. McNeil Partners,  L.P., McNeil Investors,  Inc., Robert A.
     McNeil,  Carole J. McNeil, McNeil Pacific Investors Fund 1972, Ltd., McNeil
     Real Estate Fund V, Ltd.,  McNeil  Real Estate Fund IX,  Ltd.,  McNeil Real
     Estate Fund X, Ltd.,  McNeil Real Estate Fund XI, Ltd.,  McNeil Real Estate
     Fund XIV, Ltd.,  McNeil Real Estate Fund XV, Ltd.,  McNeil Real Estate Fund
     XX, L.P.,  McNeil Real Estate Fund XXIV, L.P., McNeil Real Estate Fund XXV,
     L.P. - Superior  Court of the State of  California,  County of Los Angeles,
     Case No. BC133957 (Class Action Complaint).

     Plaintiff  brings this class action on behalf of a class of all persons and
     entities who are current owners of units and/or are limited partners in one
     or more of the partnerships referenced above (as defined in this Section 8,
     the "Partnerships").  Plaintiff alleges that McNeil Partners,  L.P., McNeil
     Investors,  Inc., Robert A. McNeil and other senior officers (as defined in
     this  Section  8,  collectively,  the  "Defendants")  have  breached  their
     fiduciary  duties to the class members by, among other  things,  (1) taking
     steps to prevent the  consummation  of the High River  tender  offers,  (2)
     failing to take steps to maximize unitholders' or limited partners' values,
     including  failure to liquidate the properties  owned by the  Partnerships,
     (3) managing the Partnerships so as to extend  indefinitely the present fee
     arrangements,  and (4) paying itself and entities  owned and  controlled by
     the  general  partner  excessive  fees and  reimbursements  of general  and
     administrative expenses.

     The Defendants deny that there is any merit to Plaintiff's  allegations and
     intend to vigorously defend this action.



<PAGE>


                        McNEIL REAL ESTATE FUND XX, LTD.
                                  SCHEDULE III
      REAL ESTATE INVESTMENTS AND ACCUMULATED DEPRECIATION AND AMORTIZATION
                                December 31, 1995
<TABLE>

                                                        Initial Cost (b)             Cumulative          Costs
                                                  ---------------------------        Write-down       Capitalized
                               Related (b)                        Buildings and     and Permanent      Subsequent
Description                   Encumbrances          Land          Improvements      Impairment      To Acquisition
- -----------                     ---------         ---------        ----------        ---------         ---------
<S>                            <C>                <C>             <C>               <C>               <C>
1130 Sacramento
   Condominiums
   San Francisco, CA           $        -        $  307,697       $ 1,866,696       $        -        $  601,405

Sterling Springs
   Apartments
   Austin, TX                   2,760,961           392,000         2,908,000                -           743,686
                                ---------         ---------        ----------        ---------         ---------
                               $2,760,961        $  699,697       $ 4,774,696       $        -        $1,345,091
                                =========         =========        ==========        =========         =========
</TABLE>






























                     See accompanying notes to Schedule III.


<PAGE>


                        McNEIL REAL ESTATE FUND XX, LTD.
                                  SCHEDULE III
      REAL ESTATE INVESTMENTS AND ACCUMULATED DEPRECIATION AND AMORTIZATION
                                December 31, 1995
<TABLE>
                                                  Gross Amount at
                                           Which Carried at Close of Period    
                                   -----------------------------------------------        Accumulated
                                                    Buildings and                        Depreciation
Description                          Land            Improvements        Total (a)      and Amortization
- -----------                        ---------          ---------          ---------         ----------
<S>                                <C>               <C>                <C>               <C>
1130 Sacramento
   Condominiums
   San Francisco, CA              $  307,697         $2,468,101         $2,775,798        $  (248,111)

Sterling Springs
   Apartments
   Austin, TX                        392,000          3,651,686          4,043,686           (844,996)
                                   ---------          ---------          ---------         ----------
                                  $  699,697         $6,119,787         $6,819,484        $(1,093,107)
                                   =========          =========          =========         ==========
</TABLE>


(a)  For Federal Income tax purposes,  the properties are depreciated over lives
     ranging from 15-25 years using ACRS or MACRS methods. The aggregate cost of
     real estate  investments for Federal income tax purposes was $6,820,738 and
     accumulated depreciation was $877,736 at December 31, 1995.





























                     See accompanying notes to Schedule III.


<PAGE>


                        McNEIL REAL ESTATE FUND XXV, LTD.
                                  SCHEDULE III
      REAL ESTATE INVESTMENTS AND ACCUMULATED DEPRECIATION AND AMORTIZATION
                                December 31, 1995


<TABLE>
                                 Date of                    Date                 Depreciable
Description                   Construction                Acquired              lives (years)
- -----------                   ------------                --------              ------------
<S>                           <C>                         <C>                   <C>
1130 Sacramento
   Condominiums
   San Francisco, CA            1992                        5/93                    5-25

Sterling Springs
   Apartments
   Austin, TX                   1985                        7/90                    5-25

</TABLE>

<PAGE>


                        McNEIL REAL ESTATE FUND XX, L.P.

                              Notes to Schedule III
              Real Estate Investments and Accumulated Depreciation


A  summary  of  activity  for the  Partnership's  real  estate  investments  and
accumulated depreciation is as follows:

<TABLE>
                                                               For the Years Ended December 31,
                                                        -----------------------------------------------
                                                           1995               1994               1993
                                                        ---------          ---------          ---------
<S>                                                     <C>               <C>                <C>
Real estate investments:
- -----------------------

Balance at beginning of year...............            $6,700,869         $6,435,025         $3,450,925

Improvements...............................               118,615            265,844            809,707

Reclassification from assets held
   for sale................................                     -                  -          2,174,393
                                                       ----------          ---------          ---------

Balance at end of year.....................           $6,819,484          $6,700,869         $6,435,025
                                                       =========           =========          =========



Accumulated depreciation:
- ------------------------

Balance at beginning of year...............           $  762,675          $  455,860         $  304,020

Depreciation...............................              330,432             306,815            151,840
                                                       ---------           ---------          ---------

Balance at end of year.....................           $1,093,107          $  762,675         $  455,860
                                                       =========           =========          =========



Assets held for sale:
- --------------------

Balance at beginning of year...............           $         -         $        -         $1,768,153

Improvements...............................                     -                  -              3,019

Purchase of second lien....................                     -                  -            800,000

Reclassification to real estate
   investments.............................                     -                  -         (2,174,393)

Sale ......................................                     -                  -           (396,779)
                                                       ----------          ---------          ---------

Balance at end of year.....................           $         -         $        -         $        -
                                                       ==========          =========          =========

</TABLE>



<PAGE>


                                    PART III

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
- ------   ---------------------------------------------------------------
         FINANCIAL DISCLOSURES.
         ---------------------

None.


ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
- -------   --------------------------------------------------

Neither the  Partnership  nor the General Partner has any directors or executive
officers.  The names and ages of, as well as the positions held by, the officers
and  directors of McNeil  Investors,  Inc.,  the general  partner of the General
Partner, are as follows:

<TABLE>
                                        Other Principal Occupations and Other
Name and Position             Age       Directorships During the Past 5 Years
- -----------------             ---       -------------------------------------
<S>                           <C>       <C>
Robert A. McNeil,              75       Mr.  McNeil  is also  Chairman  of the Board and  Director  of McNeil  Real
Chairman of the                         Estate  Management,  Inc.  ("McREMI")  which is an affiliate of the General
Board and Director                      Partner.  He has held the foregoing  positions  since the formation of such
                                        entity  in  1990.  Mr.  McNeil  received  his  B.A.  degree  from  Stanford
                                        University  in 1942 and his  L.L.B.  degree  from  Stanford  Law  School in
                                        1948. He is a member of the State Bar of  California  and has been involved
                                        in  real  estate  financing  since  the  late  1940's  and in  real  estate
                                        acquisitions,  syndications  and  dispositions  since 1960. From 1986 until
                                        active  operations of McREMI and McNeil  Partners,  L.P.  began in February
                                        1991,  Mr.  McNeil was a private  investor.  Mr.  McNeil is a member of the
                                        International  Board of Directors  of the Salk  Institute,  which  promotes
                                        research in improvements in health care.

Carole J.  McNeil              52       Mrs.  McNeil  is  Co-Chairman,  with  husband  Robert  A.  McNeil, of McNeil
                                        Co-Chairman  of  the   Investors,  Inc. Mrs. McNeil has twenty years of real
                                        estate  experience,  Board most recently as a private  investor from 1986 to
                                        1993.  In 1982,  she founded Ivory &  Associates,  a commercial  real estate
                                        brokerage  firm in San  Francisco,  CA. Prior to that,  she was a commercial
                                        real estate  associate with the Madison Company and,  earlier,  a commercial
                                        sales  associate and analyst with Marcus and Millichap in San Francisco.  In
                                        1978, Mrs. McNeil  established  the Escrow  Training  Centers,  California's
                                        first  accredited  commercial  training  program  for title  company  escrow
                                        officers  and real  estate  agents  needing  college  credits to qualify for
                                        brokerage  licenses.  She began in real  estate  as  Manager  and  Marketing
                                        Director of Title  Insurance  and Trust in Marin  County,  CA.  Mrs.  McNeil
                                        serves on the International Board of Directors of the Salk Institute.
                                        
                                        Other Principal Occupations and Other
Name and Position              Age      Directorships during the Past 5 Years
- -----------------              ---      -------------------------------------

Donald K. Reed,                50       Mr. Reed is  President,  Chief  Executive  Officer  and  Director  of McREMI
Director, President,                    which is an affiliate of the General  Partner.  Prior to joining  McREMI  in
and Chief Executive                     March 1993, Mr. Reed was President,  Chief  Operating  Officer and  Director
Officer                                 of Duddlesten Management Corporation and Duddlesten Realty  Advisors,  Inc.,
                                        with   responsibility  for  a  management   portfolio  of  office,   retail,
                                        multi-family  and mixed-use land projects  representing  $2 billion in asset
                                        value.  He was also  Chief  Operating  Officer,  Director  and member of the
                                        Executive Committee of all Duddlesten affiliates.  Mr. Reed started with the
                                        Duddlesten  companies in 1976 and served as Senior Vice  President and Chief
                                        Financial  Officer  and as  Executive  Vice  President  and Chief  Operating
                                        Officer  of  Duddlesten  Management  Corporation  before  his  promotion  to
                                        President  in  1982.  He  was  President  and  Chief  Operating  Officer  of
                                        Duddlesten  Realty  Advisors,  Inc.,  which has been  engaged in real estate
                                        acquisitions, marketing and dispositions, since its formation in 1989.

Ron K. Taylor                  38       Mr.  Taylor  is a Senior  Vice  President  of  McREMI  and has  been in this
Vice President                          capacity since McREMI commenced  active  operations in 1991. He  also serves
                                        as Acting  Chief  Financial  Officer  of McREMI  since the   resignation  of
                                        Robert C. Irvine on January 31, 1996.  Mr. Taylor is primarily   responsible
                                        for   Asset   Management   functions   at   McREMI,    including    property
                                        dispositions,   commercial  leasing,  real  estate  finance  and   portfolio
                                        management.  Prior to joining  McREMI,  Mr.  Taylor  served as an  Executive
                                        Vice  President  for a national  syndication/property  management   company.
                                        Mr. Taylor has been involved in the real estate industry since 1983.
</TABLE>

Each director  shall serve until his successor  shall have been duly elected and
qualified.


ITEM 11.     EXECUTIVE COMPENSATION
- -------      ----------------------

No direct  compensation  was paid or payable by the  Partnership to directors or
officers  (since it does not have any  directors or officers) for the year ended
December  31,  1995,  nor was any  direct  compensation  paid or  payable by the
Partnership  to  directors  or officers  of the  general  partner of the General
Partner for the year ended  December 31, 1995. The  Partnership  has no plans to
pay any such remuneration to any directors or officers of the general partner of
the General Partner in the future.

See Item 13 - Certain  Relationships  and  Related  Transactions  for amounts of
compensation and  reimbursements  paid by the Partnership to the General Partner
and its affiliates.


<PAGE>


ITEM 12.     SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
- -------      --------------------------------------------------------------

(A)     Security ownership of certain beneficial owners.

        No individual or group, as defined by Section 13(d)(3) of the Securities
        Exchange Act of 1934,  was known by the  Partnership to own more than 5%
        of the  Units,  other  than High River  Limited  Partnership  which owns
        4,519.36  Units  at  February  29,  1996  (approximately  9.13%  of  the
        outstanding   Units).  The  business  address  for  High  River  Limited
        Partnership is 100 South Bedford Road, Mount Kisco, New York 10549.

(B)     Security ownership of management.

        The  General  Partner  and the  officers  and  directors  of its general
        partner  collectively  own 4.5  Units,  which  is less  than 1% of Units
        outstanding.

(C)     Change in control.

        None.

ITEM 13.     CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
- -------      ----------------------------------------------

The amendments to the Partnership compensation structure included in the Amended
Partnership  Agreement  provide for an asset management fee to replace all other
forms of general partner  compensation  other than property  management fees and
reimbursements  of certain  costs.  Through 1999,  the asset  management  fee is
calculated as 1% of the Partnership's tangible asset value. Tangible asset value
is  determined  by using the greater of (i) an amount  calculated  by applying a
capitalization  rate of 9 percent to the annualized net operating income of each
property,  (ii) a  value  of  $10,000  per  apartment  unit  or  (iii)  on  1130
Sacramento, the net book value of the property is used to arrive at the property
tangible  asset value.  The property  tangible  asset value is then added to the
book value of all other assets  excluding  intangible  items. The fee percentage
decreases  subsequent  to 1999.  For the  year  ended  December  31,  1995,  the
Partnership paid or accrued $173,751 of such asset management fees.

The  Partnership  pays property  management fees equal to 5% of the gross rental
receipts of its properties to McREMI,  an affiliate of the General Partner,  for
providing property management services. Additionally, the Partnership reimburses
McREMI for its costs,  including  overhead,  of administering  the Partnership's
affairs.  For the year ended December 31, 1995, the Partnership  paid or accrued
$278,177  of such  property  management  fees and  reimbursements.  See Item 1 -
Business,  Item 7 - Management's  Discussion and Analysis of Financial Condition
and Results of Operations and Item 8 - Note 2 - "Transactions With Affiliates."


<PAGE>



ITEM 14.     EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K
- -------      ----------------------------------------------------------------

See accompanying Index to Financial Statements at Item 8.

(A)       Exhibits
          --------

          Exhibit
          Number                            Description
          ------                            -----------

          4.                                Amended   and    Restated    Limited
                                            Partnership  Agreement  dated  March
                                            30, 1992  (incorporated by reference
                                            to  the   Current   Report   of  the
                                            registrant  on Form 8-K dated  March
                                            30,  1992,  as filed  on  April  10,
                                            1992).

          10.3                              Portfolio  Services  Agreement dated
                                            February 14, 1991, between Southmark
                                            Income  Investors,  Ltd.  and McNeil
                                            Real Estate Management, Inc. (1)

          10.5                              Promissory  Note dated  October  30,
                                            1985,  between Lakeland  Associates,
                                            Ltd.  and  Paris  Savings  and  Loan
                                            Association   relating  to  Lakeland
                                            Nursing Home. (1)

          10.6                              Loan  Participation  Agreement dated
                                            September 4, 1986, between Southmark
                                            Income  Investors,  Ltd.  and  Paris
                                            Savings    and   Loan    Association
                                            relating to Lakeland  Nursing  Home.
                                            (1)

          10.7                              Promissory  Note dated  February 28,
                                            1986,  between Idlewood  Associates,
                                            Ltd.  and  Southern   Heritage  Life
                                            Insurance    Company   relating   to
                                            Idlewood Nursing Home. (1)

          10.8                              Loan  Participation  Agreement dated
                                            September 4, 1986, between Southmark
                                            Income  Investors,  Ltd.  and  Paris
                                            Savings    and   Loan    Association
                                            relating to Idlewood  Nursing  Home.
                                            (1)

          10.10                             Loan Agreement  dated June 23, 1993,
                                            between  Lexington  Mortgage Company
                                            and  McNeil  Real  Estate  Fund  XX,
                                            L.P., et al. (3)

          10.11                             Property Management  Agreement dated
                                            June 24, 1993,  between  McNeil Real
                                            Estate Management, Inc. and Sterling
                                            Springs Fund XX Limited  Partnership
                                            (filed without schedules). (4)

          10.12                             Revolving   Credit  Agreement  dated
                                            August  6,  1992,   between   McNeil
                                            Partners,  L.P. and various selected
                                            partnerships,      including     the
                                            registrant. (4)

          10.14                             Property Management  Agreement dated
                                            March 30, 1992,  between McNeil Real
                                            Estate Fund XX, L.P. and McNeil Real
                                            Estate Management, Inc. (2)



<PAGE>



          Exhibit
          Number                            Description
          ------                            -----------

          10.15                             Amendment  of  Property   Management
                                            Agreement  dated  March 5, 1993,  by
                                            McNeil Real Estate Fund XX, L.P. and
                                            McNeil Real Estate Management,  Inc.
                                            (2).

          11.                               Statement  regarding  computation of
                                            Net Income per  Limited  Partnership
                                            Unit  (see   Note  1  to   Financial
                                            Statements).

          22.                               Following is a list of  subsidiaries
                                            of the Partnership:
<TABLE>

                                                                                                   Names Under
                                                                           Jurisdiction            Which It Is
                                            Name of Subsidiary            Incorporation          Doing Business
                                            ------------------            -------------          --------------
                                            <S>                           <C>                    <C>
                                            Sterling Springs Fund XX
                                               Limited Partnership          Delaware                   None
</TABLE>

                  (1)                       Incorporated  by  reference  to  the
                                            Quarterly  Report of the  registrant
                                            on Form  10-Q for the  period  ended
                                            March 31, 1991,  as filed on May 14,
                                            1991.

                  (2)                       Incorporated  by  reference  to  the
                                            Annual  Report of the  registrant on
                                            Form  10-K  for  the  period   ended
                                            December 31, 1992, as filed on March
                                            30, 1993.

                  (3)                       Incorporated  by  reference  to  the
                                            Annual  Report of McNeil Real Estate
                                            Fund XI, Ltd.  (File No.  0-9783) on
                                            Form  10-K  for  the  period   ended
                                            December 31, 1993, as filed on March
                                            30, 1994.

                  (4)                       Incorporated  by  reference  to  the
                                            Annual  Report of the  registrant on
                                            Form  10-K  for  the  period   ended
                                            December 31, 1993, as filed on March
                                            30, 1994.



(B) There  were no  reports  on Form 8-K  filed by the  Partnership  during  the
quarter ended December 31, 1995.


<PAGE>



                        McNEIL REAL ESTATE FUND XX, L.P.
                              A Limited Partnership

                                 SIGNATURE PAGE


Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

<TABLE>


                                                   McNEIL REAL ESTATE FUND XX, L.P.
<S>                                                <C>

                                                   By:  McNeil Partners, L.P., General Partner

                                                        By: McNeil Investors, Inc., General Partner



April 1, 1996                                      By:  /s/  Robert A. McNeil
- -------------------------------                         ---------------------------------------
Date                                                    Robert A. McNeil
                                                        Chairman of the Board and Director
                                                        Principal Executive Officer


Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities and on the dates indicated.



April 1, 1996                                      By:  /s/  Donald K. Reed
- --------------------------------                        ---------------------------------------
Date                                                    Donald K. Reed
                                                        President and Director of McNeil Investors, Inc.



April 1, 1996                                      By:  /s/  Ron K. Taylor
- --------------------------------                        ---------------------------------------
Date                                                    Ron K. Taylor
                                                        Acting Chief Financial Officer
                                                            of McNeil Investors, Inc.



April 1, 1996                                      By:  /s/ Carol A. Fahs
- --------------------------------                        ---------------------------------------
Date                                                    Carol A. Fahs
                                                        Chief Accounting Officer of McNeil Real Estate
                                                           Management, Inc.
</TABLE>




<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                       3,927,223
<SECURITIES>                                         0
<RECEIVABLES>                                4,406,929
<ALLOWANCES>                                   792,013
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                       6,819,484
<DEPRECIATION>                             (1,093,107)
<TOTAL-ASSETS>                              14,345,949
<CURRENT-LIABILITIES>                                0
<BONDS>                                      2,760,961
<COMMON>                                             0
                                0
                                          0
<OTHER-SE>                                           0
<TOTAL-LIABILITY-AND-EQUITY>                14,345,949
<SALES>                                      1,405,346
<TOTAL-REVENUES>                             1,974,316
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                             1,657,426
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             252,774
<INCOME-PRETAX>                                      0
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             64,116
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    64,116
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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