MCNEIL REAL ESTATE FUND XX L P
SC 14D1, 2000-01-13
REAL ESTATE
Previous: DAVIDSON DIVERSIFIED REAL ESTATE II LIMITED PARTNERSHIP, SC 14D1/A, 2000-01-13
Next: MCNEIL REAL ESTATE FUND XX L P, DEFA14A, 2000-01-13



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
- --------------------------------------------------------------------------------
                                 Schedule 14D-1
               Tender Offer Statement Pursuant to Section 14(d)(1)
                     of the Securities Exchange Act of 1934
- --------------------------------------------------------------------------------
                        MCNEIL REAL ESTATE FUND XX, L.P.
                            (Name of Subject Company)

                              BOND PURCHASE, L.L.C.
                                    (Bidder)

                      UNITS OF LIMITED PARTNERSHIP INTEREST
                         (Title of Class of Securities)

 -------------------------------------------------------------------------------
                              Bond Purchase, L.L.C.
                              1100 Main, Suite 2100
                              Kansas City, MO 64105

                                    Copy to:
                                Scott M. Herpich
                               Lathrop & Gage L.C.
                          2345 Grand Blvd., Suite 2800
                              Kansas City, MO 64108
                                 (816) 292-2000

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

                            Calculation of Filing Fee
- --------------------------------------------------------------------------------
      Transaction                                          Amount of
      Valuation*                                           Filing Fee
      $4,750,732                                               $951
- --------------------------------------------------------------------------------
   *For purposes of  calculating  the filing fee only.  This amount  assumes the
purchase  of 47,507  units of  limited  partnership  interest  ("Units")  of the
subject company for $100 per Unit in cash.

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

Amount previously paid:  N/A                          Filing party:  N/A Form or
registration no.:  N/A                                Date filed:    N/A
                         (Continued on following pages)
                               (Page 1 of 7 pages)


<PAGE>

                           14D-1                     Page 2 of 7 Pages
- --------------------------------------------------------------------------------
1.  Name of Reporting Person S.S. or I.R.S. Identification No. of Above Person

    Bond Purchase, L.L.C.
- --------------------------------------------------------------------------------
2.  Check the Appropriate Box if a Member of a Group (See  Instructions)
                                                (a) [ ]
                                                (b) [ ]
- --------------------------------------------------------------------------------
3.  SEC Use Only

- --------------------------------------------------------------------------------
4.  Sources of Funds (See Instructions)

    WC
- --------------------------------------------------------------------------------
5.  Check Box if Disclosure of Legal  Proceedings  is Required  Pursuant to Item
    2(e) or 2(f)                                    [ ]

- --------------------------------------------------------------------------------
6.  Citizenship or Place of Organization

    Missouri
- --------------------------------------------------------------------------------
7.  Aggregate Amount Beneficially Owned by Each Reporting Person

    2,004.68 Units of Limited Partnership Interest
- --------------------------------------------------------------------------------
8.  Check Box if the Aggregate  Amount in Row (7) Excludes  Certain  Shares (See
    Instructions)                                   [ ]
- --------------------------------------------------------------------------------
9.  Percent of Class Represented by Amount in Row (7)

    4.0%
- --------------------------------------------------------------------------------
10. Type of Reporting Person (See Instructions)

    PN

                                        2

<PAGE>

ITEM 1. SECURITY AND SUBJECT COMPANY.

   (a) The name of the subject  company is McNeil Real Estate Fund XX,  L.P.,  a
California  limited  partnership  (the  "Partnership"),  which has its principal
executive offices at 13760 Noel Road, Suite 600, LB70, Dallas, Texas 75240.

   (b) This Schedule  14D-1  relates to the offer by Bond  Purchase,  L.L.C.,  a
Missouri limited  liability  company (the  "Purchaser"),  to purchase all of the
issued and outstanding units of limited  partnership  interest  ("Units") of the
Partnership  at $100 per Unit less the amount of any  distributions  declared or
made with respect to the Units between December 31, 1999 and the date of payment
of the purchase price (the "Purchase Price") for the Units by the Purchaser, net
to the seller in cash,  without interest thereon,  upon the terms and subject to
the  conditions  set forth in the Offer to Purchase  dated January 13, 2000 (the
"Offer to Purchase") and the related Letter of Transmittal,  copies of which are
attached  hereto  as  Exhibits  (a)(1)  and  (a)(2),  respectively.  Information
concerning the number of outstanding  Units is set forth in the  Introduction to
the Offer to Purchase and is incorporated  herein by reference.  The information
set  forth in  Section  13  ("Purchase  Price  Considerations")  of the Offer to
Purchase is incorporated herein by reference.

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

ITEM 2. IDENTITY AND BACKGROUND.

   (a)-(d)  The  information  set  forth in  Section  10  ("Certain  Information
Concerning the  Purchaser") to the Offer to Purchase is  incorporated  herein by
reference.

   (e) and (f) During the last five  years,  neither the  Purchaser  nor, to the
best of its  knowledge,  any of the persons  referred to in Section 10 ("Certain
Information  Concerning  the  Purchaser")  of the Offer to Purchase (i) has been
convicted in a criminal  proceeding  (excluding  traffic  violations  or similar
misdemeanors)  or  (ii)  was a party  to a civil  proceeding  of a  judicial  or
administrative body of competent jurisdiction and as a result of such proceeding
was or is  subject  to a  judgment,  decree  or  final  order  enjoining  future
violations of, or prohibiting activities subject to, Federal or state securities
laws or finding any violation of such laws.

   (g) The information set forth in Section 10 ("Certain Information  Concerning
the Purchaser") to the Offer to Purchase is incorporated herein by reference.

ITEM 3. PAST CONTACTS, TRANSACTIONS OR NEGOTIATIONS WITH THE SUBJECT
COMPANY.

   (a) - (b) The  information  set forth in  Section  10  ("Certain  Information
Concerning the  Purchaser")  and Section 11  ("Background  of the Offer") of the
Offer to Purchase is incorporated herein by reference.

                                        3

<PAGE>

ITEM 4. SOURCE AND AMOUNT OF FUNDS OR OTHER CONSIDERATION.

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

   (c) Not applicable.

ITEM 5. PURPOSE OF THE TENDER OFFER AND PLANS OR PROPOSALS OF THE
BIDDER.

   (a)-(b) Not applicable.

   (c) The  information  set forth in Section 8 ("Purpose  of the Offer;  Future
Plans") of the Offer to Purchase is incorporated herein by reference.

   (d) Not applicable.

   (e) The  information  set forth in Section 8 ("Purpose  of the Offer;  Future
Plans") of the Offer to Purchase is incorporated herein by reference.

   (f)-(g) Not applicable.

ITEM 6. INTEREST IN SECURITIES OF THE SUBJECT COMPANY.

   (a)-(b)  The  information  set  forth  in the  Introduction  and  Section  10
("Certain  Information  Concerning  the  Purchaser") of the Offer to Purchase is
incorporated herein by reference.

ITEM 7. CONTRACTS, ARRANGEMENTS, UNDERSTANDINGS OR RELATIONSHIPS WITH RESPECT TO
        THE SUBJECT COMPANY'S SECURITIES.

   The information set forth in Section 10 ("Certain Information  Concerning the
Purchaser")  and Section 11 ("Background of the Offer") of the Offer to Purchase
is incorporated herein by reference.

ITEM 8. PERSONS RETAINED, EMPLOYED OR TO BE COMPENSATED.

   Not applicable.

ITEM 9. FINANCIAL STATEMENTS OF CERTAIN BIDDERS.

   Not applicable.

ITEM 10.  ADDITIONAL INFORMATION.

   (a) None.

                                        4

<PAGE>

   (b)-(e) The  information set forth in Section 15 ("Certain Legal Matters") of
the Offer to Purchase is incorporated herein by reference.

   (f) The information set forth in the Offer to Purchase and the related Letter
of Transmittal is incorporated herein in its entirety by reference.

ITEM 11.  MATERIAL TO BE FILED AS EXHIBITS.

   99.(a)(1)   Offer to Purchase dated January 13, 2000.

   99.(a)(2)   Letter of Transmittal.

   99.(a)(3)   Cover Letter, dated January 13, 2000, from Bond Purchase,  L.L.C.
               to the holders of Units.

   99.(b)      Escrow  Agreement  dated  January 11,  2000,  by and between Bond
               Purchase, L.L.C. and Assured Quality Title Company.

   99.(c)      Assignment  and  Transfer  Agreement  respecting  the purchase of
               Units in the  Partnership by and between  Madison/WP  Partnership
               Value Fund II, LP,  Madison/WP  Partnership  Value Fund III, LLC,
               and Bond Purchase, L.L.C.

   99.(d)      None.

   99.(e)      Not applicable.

   99.(f)      None.

                                        5

<PAGE>

                                   SIGNATURES

   After due inquiry and to the best of my knowledge and belief,  I certify that
the information set forth in this statement is true, complete and correct.

Dated: January 12, 2000

                                                     BOND PURCHASE, L.L.C.


                                                     By: /s/ David L. Johnson
                                                     Name:  David L. Johnson
                                                     Title: Member


                                        6

<PAGE>

                                  EXHIBIT INDEX

EXHIBIT
NO.            TITLE


99.(a)(1)      Offer to Purchase dated January 13, 2000.

99.(a)(2)      Letter of Transmittal.

99.(a)(3)      Cover Letter, dated January 13, 2000, from Bond Purchase,  L.L.C.
               to the holders of Units.

99.(b)         Escrow  Agreement  dated  January 11,  2000,  by and between Bond
               Purchase, L.L.C. and Assured Quality Title Company.

99.(c)         Assignment  and  Transfer  Agreement  respecting  the purchase of
               Units in the  Partnership by and between  Madison/WP  Partnership
               Value Fund II, LP,  Madison/WP  Partnership  Value Fund III, LLC,
               and Bond Purchase, L.L.C.


                                        7

<PAGE>



                           OFFER TO PURCHASE FOR CASH
                   ALL OF THE ISSUED AND OUTSTANDING UNITS OF
                          LIMITED PARTNERSHIP INTEREST
                                       of
                        McNeil Real Estate Fund XX, L.P.
                                       at
                $100 NET PER UNIT OF LIMITED PARTNERSHIP INTEREST
                                       by
                              Bond Purchase, L.L.C.

********************************************************************************
                       THE OFFER AND THE WITHDRAWAL RIGHTS
                      PERIOD WILL EXPIRE AT 12:00 MIDNIGHT,
                    NEW YORK CITY TIME, ON FEBRUARY 11, 2000,
                                UNLESS EXTENDED.
********************************************************************************

   Bond  Purchase,   L.L.C.,   a  Missouri   limited   liability   company  (the
"Purchaser"),  hereby offers to purchase all of the issued and outstanding units
of limited  partnership  interest  (the  "Units") of McNeil Real Estate Fund XX,
L.P., a California limited partnership (the "Partnership"),  at a purchase price
of $100 per Unit,  net to the  seller in cash (the  "Purchase  Price"),  without
interest thereon, upon the terms and subject to the conditions set forth in this
Offer to  Purchase  (the  "Offer  to  Purchase")  and in the  related  Letter of
Transmittal, as each may be supplemented,  modified or amended from time to time
(which   together   constitute   the  "Offer").   The  Purchase  Price  will  be
automatically reduced by the aggregate amount of distributions per Unit, if any,
made or declared by the  Partnership  after December 31, 1999 and on or prior to
the  Expiration  Date (as  defined  in  Section 1 ("Terms  of the  Offer")).  In
addition,  if a distribution  is made or declared after the Expiration  Date but
prior  to the date on which  the  Purchaser  pays  the  Purchase  Price  for the
tendered  Units,  the Purchaser  will offset the amount  otherwise due a Limited
Partner (as  defined  herein)  pursuant to the Offer in respect of the  tendered
Units which have been accepted for payment but not yet paid for by the amount of
any such  distribution.  LIMITED  PARTNERS  WHO TENDER  THEIR  UNITS WILL NOT BE
OBLIGATED TO PAY ANY COMMISSIONS OR PARTNERSHIP TRANSFER FEES, WHICH COMMISSIONS
AND FEES WILL BE BORNE BY THE PURCHASER.

- --------------------------------------------------------------------------------
                         THE PURCHASER IS NOT AFFILIATED
                  WITH THE GENERAL PARTNER OF THE PARTNERSHIP.
- --------------------------------------------------------------------------------

   THE OFFER IS CONDITIONED  UPON, AMONG OTHER THINGS, A MINIMUM OF 12,378 UNITS
OF THE PARTNERSHIP  BEING VALIDLY  TENDERED AND NOT PROPERLY  WITHDRAWN PRIOR TO
THE  EXPIRATION  OF THE  OFFER  ("THE  MINIMUM  CONDITION").  THE  OFFER IS ALSO
CONDITIONED UPON THE MERGER

<PAGE>

PROPOSAL  OF THE  GENERAL  PARTNER  NOT  BEING  APPROVED  BY A  MAJORITY  OF THE
OUTSTANDING  UNITS OF THE  PARTNERSHIP.  SEE  SECTION  9  ("CERTAIN  INFORMATION
CONCERNING  THE  PARTNERSHIP")  AND SECTION 14  ("CONDITIONS  OF THE  OFFER.") A
LIMITED  PARTNER  MAY TENDER  ANY OR ALL UNITS  OWNED BY SUCH  LIMITED  PARTNER;
HOWEVER,  BECAUSE OF RESTRICTIONS  IN THE  PARTNERSHIP  AGREEMENT (AS DEFINED IN
SECTION 9), (I) A LIMITED  PARTNER MAY NOT MAKE A PARTIAL  TENDER OF UNITS OWNED
BY SUCH LIMITED PARTNER IF SUCH LIMITED PARTNER WOULD OTHERWISE RETAIN LESS THAN
TEN (10)  UNITS  AND (II)  TENDERS  OF LESS  THAN TEN (10)  UNITS  WILL  ONLY BE
ACCEPTED  IF ALL OF THE  UNITS  HELD  BY  SUCH  LIMITED  PARTNER  ARE  TENDERED.
- --------------------------------------------------------------------------------

Before tendering, Limited Partners are urged to consider the following factors:

- -    If Limited  Partners  holding a majority  of the  outstanding  Units of the
     Partnership  vote in favor of the  Partnership's  merger  proposal (as more
     fully  described  in  Section  9  ("Certain   Information   Concerning  the
     Partnership-Master  Agreement")),  the  Partnership  has estimated that the
     Limited Partners will receive $92 per Unit.

- -    Although the Purchaser cannot predict the future value of the Partnership's
     assets on a per Unit basis,  the Purchase Price could differ  significantly
     from the net  proceeds  that would be realized  from a current  sale of the
     properties  owned by the  Partnership or that may be realized upon a future
     liquidation of the Partnership.

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

- -    As a  result  of  the  Offer,  the  Purchaser  could  be in a  position  to
     significantly influence all Partnership decisions on which Limited Partners
     may vote,  including  decisions regarding removal of the General Partner of
     the Partnership  (McNeil Partners,  L.P., a Delaware limited  partnership),
     merger,  extension  of the legal  existence  of the  Partnership,  sales of
     assets and liquidation of the Partnership.

                                    IMPORTANT

   Any (i) owner of  record  of Units (a  "Limited  Partner"),  (ii)  beneficial
owner, in the case of Units owned by Individual Retirement Accounts or qualified
plans (a "Beneficial  Owner"),  or (iii) person who has purchased  Units but has
not yet been  reflected on the  Partnership's  books as the record owner of such
Units (an  "Assignee"),  desiring  to tender any or all of such  person's  Units
should either (1) complete and sign the Letter of Transmittal in accordance with
the instructions in the Letter of Transmittal and mail or deliver (A) the Letter
of Transmittal, (B) certificates evidencing

                                       ii

<PAGE>

tendered Units and (C) any other required documents to Bond Purchase, L.L.C., at
the  address  set  forth  below,  or (2)  request  his or  her  broker,  dealer,
commercial  bank,  trust company or other nominee to effect the  transaction for
him or her.  Unless  the  context  requires  otherwise,  references  to  Limited
Partners in this Offer to Purchase  shall be deemed to also refer to  Beneficial
Owners and  Assignees.  Questions or requests for  assistance may be directed to
Bond  Purchase,  L.L.C.  at the address and  telephone  number set forth  below.
Requests  for  additional  copies  of this  Offer to  Purchase,  the  Letter  of
Transmittal and other related documents may be directed to Bond Purchase, L.L.C.

   NO  PERSON  HAS  BEEN   AUTHORIZED   TO  MAKE  ANY   RECOMMENDATION   OR  ANY
REPRESENTATION  ON BEHALF OF THE PURCHASER OR TO PROVIDE ANY  INFORMATION  OTHER
THAN  AS   CONTAINED   HEREIN  OR  IN  THE  LETTER  OF   TRANSMITTAL.   NO  SUCH
RECOMMENDATION,  INFORMATION OR REPRESENTATION MAY BE RELIED UPON AS HAVING BEEN
AUTHORIZED.

   EACH LIMITED PARTNER IS URGED TO READ CAREFULLY THE ENTIRE OFFER TO PURCHASE,
THE LETTER OF TRANSMITTAL AND RELATED DOCUMENTS.

                        FOR ADDITIONAL INFORMATION CALL:

                              BOND PURCHASE, L.L.C.
                          1100 Main Street, Suite 2100
                              Kansas City, MO 64105
                            TELEPHONE: (816) 421-4670
                            FACSIMILE: (816) 221-1829


                                       iii

<PAGE>

                                TABLE OF CONTENTS


                                                                            Page

INTRODUCTION...................................................................1

THE TENDER OFFER...............................................................5
 1.  Terms of the Offer........................................................5
 2.  Acceptance for Payment and Payment for Units..............................5
 3.  Procedures for Tendering Units............................................6
 4.  Withdrawal Rights.........................................................9
 5.  Extension of Tender Period; Termination; Amendment.......................10
 6.  Certain Federal Income Tax Consequences..................................11
 7.  Effects of the Offer.....................................................15
 8.  Purpose of the Offer; Future Plans.......................................16
 9.  Certain Information Concerning the Partnership...........................18
 10. Certain Information Concerning the Purchaser.............................26
 11. Background of the Offer..................................................27
 12. Source Of Funds..........................................................28
 13. Purchase Price Considerations............................................28
 14. Conditions of the Offer..................................................29
 15. Certain Legal Matters....................................................31
 16. Certain Fees and Expenses................................................32
 17. Miscellaneous............................................................32

                                       iv

<PAGE>

           TO THE HOLDERS OF UNITS OF LIMITED PARTNERSHIP INTEREST OF
                        MCNEIL REAL ESTATE FUND XX, L.P.:

                                  INTRODUCTION

   Bond  Purchase,   L.L.C.,   a  Missouri   limited   liability   company  (the
"Purchaser"),  hereby offers to purchase all of the issued and outstanding units
of limited  partnership  interest  (the  "Units") of McNeil Real Estate Fund XX,
L.P., a California limited partnership (the "Partnership"),  at a purchase price
of $100 per Unit,  net to the  seller in cash (the  "Purchase  Price"),  without
interest,  upon the terms and subject to the  conditions set forth in this Offer
to Purchase (the "Offer to Purchase") and in the related Letter of  Transmittal,
as each may be  supplemented,  modified  or  amended  from  time to time  (which
together  constitute  the  "Offer").  The Purchase  Price will be  automatically
reduced by the  aggregate  amount of  distributions  per Unit,  if any,  made or
declared  by the  Partnership  after  December  31,  1999 and on or prior to the
Expiration  Date (as defined in Section 1 ("Terms of the Offer")).  In addition,
if a distribution is made or declared after the Expiration Date but prior to the
date on which the Purchaser pays the Purchase Price for the tendered Units,  the
Purchaser will offset the amount otherwise due a Limited Partner pursuant to the
Offer in respect of the tendered  Units which have been accepted for payment but
not yet paid for by the amount of any such  distribution.  Limited  Partners who
tender their Units will not be obligated to pay any  commissions  or partnership
transfer fees, which commissions and fees will be borne by the Purchaser.

   THE PURCHASER IS NOT AFFILIATED WITH THE GENERAL PARTNER OF THE  PARTNERSHIP.
THE OFFER IS CONDITIONED  UPON,  AMONG OTHER THINGS,  A MINIMUM OF 12,378 OF THE
OUTSTANDING  UNITS OF THE  PARTNERSHIP  BEING VALIDLY  TENDERED AND NOT PROPERLY
WITHDRAWN PRIOR TO THE EXPIRATION DATE (THE "MINIMUM CONDITION"). SEE SECTION 14
("CONDITIONS OF THE OFFER"). A LIMITED PARTNER MAY TENDER ANY OR ALL UNITS OWNED
BY SUCH LIMITED  PARTNER;  HOWEVER,  BECAUSE OF  RESTRICTIONS IN THE PARTNERSHIP
AGREEMENT, (I) A LIMITED PARTNER MAY NOT MAKE A PARTIAL TENDER OF UNITS OWNED BY
SUCH LIMITED PARTNER IF SUCH LIMITED  PARTNER WOULD  OTHERWISE  RETAIN LESS THAN
TEN (10)  UNITS  AND (II)  TENDERS  OF LESS  THAN TEN (10)  UNITS  WILL  ONLY BE
ACCEPTED IF ALL OF THE UNITS HELD BY SUCH LIMITED PARTNER ARE TENDERED.

   The  Purchaser  is making  this  Offer  because  it  believes  that the Units
represent  an  attractive  investment  at the  price  offered.  There  can be no
assurance,  however, that the Purchaser's judgment is correct, and, as a result,
ownership of Units (either by the Purchaser or Limited Partners who retain their
Units) will remain a speculative investment.

   In  considering  the  Offer,  Limited  Partners  are  urged to  consider  the
following factors:

                                        1

<PAGE>

- -    If Limited  Partners  holding a majority of the  outstanding  Units vote in
     favor of the  Merger  Proposal  (as  defined  and more fully  described  in
     Section  9  ("Certain   Information   Concerning   the   Partnership-Master
     Agreement")),  as disclosed in the Definitive  Proxy  Statement on Schedule
     14A filed by the Partnership with the Securities and Exchange Commission on
     December  14,  1999  (File No.  000-14007)  (the  "Proxy  Statement"),  the
     Partnership  has estimated  that the Limited  Partners will receive $92 per
     Unit.

- -    Although the Purchaser cannot predict the future value of the Partnership's
     assets on a per Unit basis,  the Purchase Price could differ  significantly
     from the net  proceeds  that would be  realized  on a per Unit basis from a
     current sale of the Partnership's properties or that may be realized upon a
     future liquidation of the Partnership.

- -    The  Purchaser  is  making  the  Offer  with a view  to  making  a  profit.
     Accordingly, there may be a conflict between the desire of the Purchaser to
     acquire the Units at a low price and the desire of the Limited  Partners to
     sell their Units at a high price.  Upon the liquidation of the Partnership,
     the Purchaser will benefit to the extent the amount per Unit it receives in
     the  liquidation  exceeds the Purchase Price,  if any.  Therefore,  Limited
     Partners  might  receive more value if they hold their  Units,  rather than
     tender,  and receive  proceeds  from the  liquidation  of the  Partnership.
     Alternatively,  Limited  Partners may prefer to receive the Purchase  Price
     now rather than wait for  uncertain  future net  liquidation  proceeds.  No
     independent person has been retained to evaluate or render any opinion with
     respect to the fairness of the Purchase Price and no representation is made
     by the  Purchaser or any  affiliate of the  Purchaser as to such  fairness.
     When the  assets of the  Partnership  are  ultimately  sold,  the return to
     Limited Partners could be higher or lower than the Purchase Price.  Limited
     Partners are urged to consider  carefully all of the information  contained
     herein before accepting the Offer.

- -    Pursuant to the terms of the Offer,  the  Purchaser is expected to acquire,
     at a minimum, at least 25% of the Units outstanding and, at a maximum,  all
     of the Units  outstanding,  and,  as a  result,  will be in a  position  to
     significantly influence all Partnership decisions on which Limited Partners
     may vote.  If a  sufficient  number of Units  sought by the  Purchaser  are
     tendered  and  accepted for payment  pursuant to the Offer,  the  Purchaser
     could  effectively (i) prevent  non-tendering  Limited Partners from taking
     actions  they  desire but that the  Purchaser  opposes  and (ii) enable the
     Purchaser  to take  action  desired  by it but  opposed  by non-  tendering
     Limited Partners. Under the Partnership Agreement, Limited Partners holding
     a majority  of the Units are  entitled  to take  action  with  respect to a
     variety  of  matters,   including:   dissolution  and  winding  up  of  the
     Partnership; removal of the General Partner; approval or disapproval of the
     sale of all or  substantially  all of the  Partnership's  assets;  and most
     types of amendments to the Partnership  Agreement.  Depending on the number
     of Units obtained by the Purchaser pursuant to the Offer, the Purchaser has
     intentions to (i) influence the control and  management of the  Partnership
     and attempt to remove the  General  Partner,  (ii) vote  against the Merger
     Proposal and (iii) amend that provision of the  Partnership  Agreement that
     requires  the General  Partner to use  commercially  reasonable  efforts to
     complete the

                                        2

<PAGE>

     liquidation and termination of the Partnership by December 31, 1999. In any
     event, the Purchaser will vote the Units acquired  pursuant to the Offer in
     its  interest,  which  may,  or  may  not,  be  in  the  best  interest  of
     non-tendering Limited Partners.

- -    If 50% or more of the total  Units in  Partnership  capital and profits are
     sold or exchanged  within a twelve (12) month period,  the Partnership will
     terminate for federal income tax purposes (a "Tax  Termination").  Any such
     Tax Termination  will,  among other things,  cause the Partnership to start
     new  depreciable  lives for its assets.  This generally  would decrease the
     annual  average  depreciation  deductions  allocable  to Units not tendered
     pursuant to the Offer (thereby  increasing the taxable income  allocable to
     such  Units in each  such  year),  but  would  have no  effect on the total
     depreciation  deductions  available  over the useful lives of the assets of
     the Partnership.

   Limited  Partners may no longer wish to continue with their investment in the
Partnership for a number of reasons, including:

- -    The Purchase  Price is greater than the price the  Partnership  estimates a
     Limited  Partner  will receive if the Limited  Partners  approve the Merger
     Proposal proposed by the General Partner ($92).

- -    The Offer will provide  Limited  Partners with an immediate  opportunity to
     liquidate their investment in the Partnership without the usual transaction
     costs  associated  with market sales or partnership  transfer fees, and the
     Purchase  Price is  greater  than the price  the  Partnership  estimates  a
     Limited Partner will receive  pursuant to the Merger  Proposal  proposed by
     the General Partner.

- -    Although there are some limited resale mechanisms  available to the Limited
     Partners wishing to sell their Units, there is no formal trading market for
     the Units.  The Form 10-K states:  "There is no established  public trading
     market for limited  partnership  units,  nor is one  expected to  develop."
     Accordingly, Limited Partners who desire liquidity may wish to consider the
     Offer.  The Offer  affords a  significant  number of  Limited  Partners  an
     opportunity  to dispose of their Units for cash at a price greater than the
     price the Partnership  estimates a Limited Partner will receive pursuant to
     the Merger Proposal proposed by the General Partner.  However, the Purchase
     Price is not intended to  represent  either the fair market value of a Unit
     or the fair market value of the Partnership's assets on a per Unit basis.

- -    General disenchantment with real estate investments.

- -    General  disenchantment with long-term  investments in limited partnerships
     because of, among other  things,  their  illiquidity  and the  inability of
     Limited Partners to effectuate  management  control over the  Partnership's
     affairs  through  the  annual  election  of the  General  Partner.  Limited
     Partners  should note,  however,  that they do have the right to remove the
     General Partner by majority vote.


                                        3

<PAGE>

- -    The Offer may be  attractive  to certain  Limited  Partners who wish in the
     future to avoid the expenses,  delays and  complications  in filing complex
     income tax returns which result from an ownership of Units.

- -    The Offer provides Limited Partners with the opportunity to liquidate their
     Units and to reinvest the proceeds in other investments  should they desire
     to do so. The  Purchaser  believes  that the Units  represent an attractive
     investment at the Purchase Price. There can be no assurance,  however, that
     this  judgment is  correct.  Ownership  of Units will remain a  speculative
     investment.

   Following the  completion of the Offer,  the Purchaser and its affiliates may
acquire  additional  Units.  Any such  acquisitions  may be made through private
purchases, through one or more future tender offers or by any other means deemed
advisable,  and may be at prices  higher or lower  than the price to be paid for
the Units purchased pursuant to the Offer. See Section 8 ("Purpose of the Offer;
Future Plans").

   A Limited Partner may tender any or all of his or her Units; however, because
of restrictions in the Partnership  Agreement (i) a Limited Partner may not make
a partial tender of Units owned by such Limited  Partner if such Limited Partner
would  otherwise  retain less than ten (10) Units and (ii)  tenders of less than
ten (10)  Units  will only be  accepted  if all the Units  held by such  Limited
Partner are tendered.

   According to the Form 10-K,  there were 49,512 Units issued and  outstanding,
held of record by approximately 4,185 Limited Partners. On December 1, 1999, the
Purchaser was admitted to the Partnership as a Limited Partner having  purchased
10  Units  from  Citadel  Secondary  Market  Fund I,  Ltd.,  a  Florida  limited
partnership,  at a per Unit  price of $92.  The  Purchaser  has also  signed  an
agreement to acquire  1,994.68 Units at a per Unit price of $100 from Madison/WP
Partnership Value Fund II, L.P. and Madison/WP Partnership Value Fund III, LLC.

   Except  as  otherwise  indicated,  information  contained  in this  Offer  to
Purchase is based upon documents and reports  publicly filed by the  Partnership
with the Securities and Exchange  Commission  (the  "Commission").  Although the
Purchaser  has no  information  that any  statements  contained in this Offer to
Purchase are untrue, the Purchaser does not take responsibility for the accuracy
or completeness of any information  contained in this Offer to Purchase which is
derived from such public  documents,  or for any failure by the  Partnership  to
disclose  events  which may have  occurred  and may affect the  significance  or
accuracy of any such information but which are unknown to the Purchaser.

   Each Limited  Partner  must make his or her own decision  based on his or her
particular circumstances.  Limited Partners should consult with their respective
advisors  about the  financial,  tax,  legal and other  implications  to them of
accepting the Offer.  LIMITED PARTNERS ARE URGED TO READ THIS OFFER TO PURCHASE,
THE RELATED LETTER OF


                                        4

<PAGE>

TRANSMITTAL  AND THE  OTHER  ACCOMPANYING  MATERIALS  CAREFULLY  BEFORE DECIDING
WHETHER TO TENDER THEIR UNITS.

                                THE TENDER OFFER

   1. TERMS OF THE OFFER.

   Upon the  terms of the Offer  (including  the  terms  and  conditions  of any
extension or amendment of the Offer),  the Purchaser will accept for payment and
pay for all of the outstanding  Units of the  Partnership.  Such Units must have
been  validly  tendered  on or prior  to the  Expiration  Date  (as  hereinafter
defined) and not withdrawn in accordance  with Section 4 ("Withdrawal  Rights").
The term  "Expiration  Date" shall mean 12:00  midnight,  New York City time, on
February 11, 2000,  unless the  Purchaser,  in its sole  discretion,  shall have
extended the period of time during  which the Offer is open,  in which event the
term  "Expiration  Date"  shall  refer to the latest  time and date at which the
Offer, as so extended by the Purchaser, will expire.

   IF, PRIOR TO THE EXPIRATION  DATE, THE PURCHASER  SHALL INCREASE THE PURCHASE
PRICE OFFERED TO LIMITED PARTNERS,  SUCH INCREASED  PURCHASE PRICE SHALL BE PAID
FOR ALL UNITS  ACCEPTED FOR PAYMENT  PURSUANT TO THE OFFER,  WHETHER OR NOT SUCH
UNITS WERE TENDERED PRIOR TO THE INCREASE IN CONSIDERATION.

   The Offer is  conditioned  upon,  among  other  things,  satisfaction  of the
Minimum   Condition  and  the  Merger  Proposal  not  being  approved  prior  to
consummation  of the  Offer.  See  Section  14  (which  sets  forth  in full the
conditions  of the Offer).  The  Purchaser  reserves the right (but shall not be
obligated),  in its sole  discretion,  to waive  any or all of such  conditions,
including the Minimum Condition.  If, on the Expiration Date, any or all of such
conditions  have not been satisfied or waived,  the Purchaser may (i) decline to
purchase any of the Units tendered,  terminate the Offer and return all tendered
Units to  tendering  Limited  Partners,  (ii)  waive  all the  then  unsatisfied
conditions and,  subject to complying with  applicable  rules and regulations of
the Commission, purchase all Units validly tendered, (iii) extend the Offer and,
subject to the right of Limited  Partners to withdraw Units until the Expiration
Date,  retain the Units that have been tendered during the period or periods for
which the Offer is extended, or (iv) amend the Offer.

   2. ACCEPTANCE FOR PAYMENT AND PAYMENT FOR UNITS.

         If the number of Units validly  tendered and not properly  withdrawn on
or  prior to the  Expiration  Date is equal to or  greater  than  12,378  of the
outstanding  Units,  the  Purchaser  will purchase all Units so tendered and not
properly withdrawn, upon the terms and subject to the conditions of the Offer.

   Upon the terms and subject to the conditions of the Offer (including,  if the
Offer is extended or amended,  the terms and conditions of any such extension or
amendment),  the Purchaser will

                                        5

<PAGE>

   Upon the terms and subject to the conditions of the Offer (including,  if the
Offer is extended or amended,  the terms and conditions of any such extension or
amendment),  the Purchaser will purchase, by accepting for payment, and will pay
for, all Units validly  tendered and not withdrawn in accordance  with Section 4
on or prior to the  Expiration  Date as promptly as  practicable  following  the
Expiration Date. In addition, subject to applicable rules of the Commission, the
Purchaser  expressly  reserves the right to delay  acceptance for payment of, or
payment for, Units pending receipt of any additional  documentation  required by
the Letter of Transmittal.  In all cases, payment for Units accepted for payment
pursuant to the Offer will be made only after timely  receipt by Bond  Purchase,
L.L.C.  of (a) the Letter of Transmittal  properly  completed and duly executed,
with  any  required  signature  guarantees,  if  applicable,   (b)  certificates
evidencing  tendered Units and (c) any other documents required by the Letter of
Transmittal.

   The Purchase Price will  automatically  be reduced by the aggregate amount of
distributions  per Unit,  if any,  made or  declared  by the  Partnership  after
December 31, 1999 and on or prior to the  Expiration  Date.  In  addition,  if a
distribution is made or declared after the Expiration Date but prior to the date
on which the Purchaser  pays for tendered  Units,  the Purchaser will offset the
amount  otherwise due to a Limited  Partner  pursuant to the Offer in respect of
tendered  Units which have been accepted for payment but not yet paid for by the
amount of any such  distribution.  UNDER NO CIRCUMSTANCES WILL THE PURCHASER PAY
INTEREST ON THE PURCHASE PRICE FOR UNITS.

   If any tendered Units are not purchased pursuant to the Offer for any reason,
the Letter of  Transmittal  with respect to such Units will be destroyed by Bond
Purchase,  L.L.C., and the certificates representing such Units will be returned
to the Limited Partner by Bond Purchase,  L.L.C. If, for any reason  whatsoever,
acceptance  for  payment of or payment  for any Units  tendered  pursuant to the
Offer is delayed or the  Purchaser is unable to accept for payment,  purchase or
pay for Units tendered  pursuant to the Offer,  then,  without  prejudice to the
Purchaser's rights under Section 14 ("Conditions of the Offer"),  Bond Purchase,
L.L.C. may, nevertheless, subject to Rule 14e-1(c) under the Securities Exchange
Act of 1934, as amended (the "Exchange  Act"),  retain tendered Units,  and such
Units may not be  withdrawn  except to the  extent  that the  tendering  Limited
Partner is entitled to withdrawal  rights as described in Section 4 ("Withdrawal
Rights").

   3. PROCEDURES FOR TENDERING UNITS.

   Valid  Tender.  For Units to be validly  tendered  pursuant  to the Offer,  a
Letter  of  Transmittal,   properly   completed  and  duly  executed,   and  the
certificates  representing the tendered Units, together with any other documents
required by the Letter of Transmittal, must be received by Bond Purchase, L.L.C.
at its  address on the back cover page of the Offer to  Purchase  on or prior to
the Expiration Date. A Limited Partner may tender any or all Units owned by such
Limited Partner;  however, because of restrictions in the Partnership Agreement,
(i) a  Limited  Partner  may not make a partial  tender  of Units  owned by such
Limited  Partner if such Limited  Partner would  otherwise  retain less than ten
(10) Units and (ii) tenders of less than ten (10) Units will only be accepted if
all of the Units held by such Limited Partner are tendered. See Instruction 1 to
the Letter of Transmittal.

                                        6

<PAGE>

   IN ORDER FOR A TENDERING  LIMITED PARTNER TO PARTICIPATE IN THE OFFER,  UNITS
MUST BE VALIDLY  TENDERED AND NOT WITHDRAWN ON OR PRIOR TO THE EXPIRATION  DATE,
WHICH IS 12:00  MIDNIGHT,  NEW YORK CITY TIME,  ON  FEBRUARY  11,  2000,  UNLESS
EXTENDED.

   THE METHOD OF DELIVERY OF THE LETTER OF TRANSMITTAL AND  CERTIFICATES AND ALL
OTHER  REQUIRED  DOCUMENTS  IS AT THE OPTION AND RISK OF THE  TENDERING  LIMITED
PARTNER AND  DELIVERY  WILL BE DEEMED MADE ONLY WHEN  ACTUALLY  RECEIVED BY BOND
PURCHASE,  L.L.C.  IF DELIVERY IS BY MAIL,  REGISTERED  MAIL WITH RETURN RECEIPT
REQUESTED IS  RECOMMENDED.  IN ALL CASES,  SUFFICIENT  TIME SHOULD BE ALLOWED TO
ENSURE TIMELY DELIVERY. SEE INSTRUCTION 1 TO THE LETTER OF TRANSMITTAL.

   Signature  Guarantees.  If  the  Letter  of  Transmittal  is  signed  by  the
registered  holder of the  Units  and  payment  is to be made  directly  to that
holder,  or if the Units are  tendered  for the  account  of a member  firm of a
registered national securities exchange, a member of the National Association of
Securities  Dealers,  Inc. or a commercial  bank,  savings  bank,  credit union,
savings and loan association or trust company having an office, branch or agency
in the United States (each an "Eligible Institution"), no signature guarantee is
required  on the  Letter  of  Transmittal.  However,  in all  other  cases,  all
signatures  on the  Letter of  Transmittal  must be  guaranteed  by an  Eligible
Institution. See Instruction 2 of the Letter of Transmittal.

   Backup Federal Income Tax Withholding. To prevent the possible application of
backup  federal  income tax  withholding  of 31% with  respect to payment of the
Purchase Price pursuant to the Offer, a tendering  Limited  Partner must provide
the Purchaser with such Limited Partner's correct taxpayer identification number
or social  security number by completing the Substitute Form W-9 included in the
Letter of Transmittal. See Instruction 3 to the Letter of Transmittal.

   FIRPTA  Withholding.  To prevent the  withholding of federal income tax in an
amount  equal  to 10% of the  sum of the  Purchase  Price  plus  the  amount  of
Partnership  liabilities allocable to each Unit purchased,  each Limited Partner
must  complete  the  FIRPTA  Affidavit  included  in the  Letter of  Transmittal
certifying such Limited Partner's taxpayer identification number and address and
that the  Limited  Partner is not a foreign  person.  See  Instruction  3 to the
Letter of Transmittal.

         Appointment  as Proxy;  Power of Attorney.  By executing and delivering
the Letter of Transmittal,  a tendering Limited Partner irrevocably appoints the
Purchaser  and the  designees of the  Purchaser and each of them as such Limited
Partner's proxies, each with full power of substitution, in the manner set forth
in the  Letter of  Transmittal,  to the full  extent of such  Limited  Partner's
rights with respect to the Units  tendered by such Limited  Partner and accepted
for  payment by the  Purchaser  (and with  respect to any and all other Units or
other  securities  issued or  issuable  in respect of such Units on or after the
date hereof). All such proxies shall be considered  irrevocable and coupled with
an interest in the tendered Units.  Such appointment will be effective when, and
only

                                        7

<PAGE>

to the extent that,  the  Purchaser  accepts  such Units for payment.  Upon such
acceptance  for payment,  all prior proxies  given by such Limited  Partner with
respect  to such Units (and such  other  Units and  securities)  will be revoked
without  further  action,  and no  subsequent  proxies  may  be  given  nor  any
subsequent  written  consents  executed (and, if given or executed,  will not be
deemed  effective).  The Purchaser and its designees  will,  with respect to the
Units (and such  other  Units and  securities)  for which  such  appointment  is
effective,  be empowered to exercise all voting and other rights of such Limited
Partner  as they in their  sole  discretion  may deem  proper at any  meeting of
Limited Partners  (including any meeting with respect to the Merger Proposal) or
any adjournment or postponement  thereof, by written consent in lieu of any such
meeting or otherwise. The Purchaser reserves the right to require that, in order
for  Units to be  deemed  validly  tendered,  immediately  upon the  Purchaser's
acceptance  of such Units for payment,  the  Purchaser  must be able to exercise
full voting  rights with respect to such Units and other  securities,  including
voting at any meeting of Limited Partners.

   In addition, pursuant to such appointment as attorneys-in-fact, the Purchaser
and its designees each will have the power,  among other things,  (i) to seek to
transfer  ownership  of such Units on the  Partnership's  books (and execute and
deliver any accompanying  evidences of transfer and authenticity any of them may
deem  necessary or  appropriate  in  connection  therewith,  including,  without
limitation,  any  documents  or  instruments  required  to be  executed  under a
"Transferor's  (Seller's)  Application  for  Transfer"  created by the NASD,  if
required),  (ii) to become a record holder of the purchased Unit, to receive any
and all distributions  made by the Partnership after the Expiration Date, and to
receive all benefits and otherwise  exercise all rights of beneficial  ownership
of such Units in  accordance  with the terms of the Offer,  (iii) to execute and
deliver to the  Partnership  and/or the  General  Partner (as the case may be) a
change of address form  instructing  the  Partnership to send any and all future
distributions  to which the  Purchaser is entitled  pursuant to the terms of the
Offer in respect of tendered  Units to the address  specified in such form,  and
(iv) to endorse any check  payable to or upon the order of such Limited  Partner
representing a distribution  to which the Purchaser is entitled  pursuant to the
terms of the Offer, in each case on behalf of the tendering Limited Partner.

   Assignment of Entire Interest in the Partnership. By executing and delivering
the Letter of Transmittal,  a tendering Limited Partner  irrevocably  assigns to
the  Purchaser  and its  assigns  all of the right,  title and  interest of such
Limited  Partner  in the  Partnership  with  respect to the Units  tendered  and
purchased pursuant to the Offer,  including,  without  limitation,  such Limited
Partner's right,  title and interest in and to any and all distributions made by
the  Partnership  after the Expiration  Date in respect of the Units tendered by
such Limited  Partner and accepted for payment by the  Purchaser,  regardless of
the fact that the record date for any such  distribution  may be a date prior to
the Expiration Date.

   Determination  of Validity.  All  questions  as to the form of documents  and
validity,  eligibility (including time of receipt) and acceptance for payment of
any tender of Units will be determined by the Purchaser, in its sole discretion,
whose  determination  shall be final and binding on all parties.  The  Purchaser
reserves the absolute right to reject any or all tenders determined by it not to
be in

                                        8

<PAGE>

proper form,  or the  acceptance  of or payment for which may, in the opinion of
the Purchaser's  counsel, be unlawful.  The Purchaser also reserves the absolute
right to waive any of the conditions of the Offer or any defect or  irregularity
in any tender of Units of any particular  Limited Partner whether or not similar
defects or irregularities are waived in the case of other Limited Partners.

   Assignee  Status.  Assignees  must provide  documentation  to Bond  Purchase,
L.L.C. which demonstrates,  to the satisfaction of the Purchaser,  such person's
status as an assignee of a Unit.

   The  Purchaser's  interpretation  of the  terms and  conditions  of the Offer
(including the Letter of Transmittal and the instructions thereto) will be final
and  binding.  No tender of Units will be deemed to have been validly made until
all defects and  irregularities  with  respect to such tender have been cured or
waived. None of the Purchaser,  any of its affiliates or assigns, if any, or any
other person will be under any duty to give any  notification  of any defects or
irregularities  in tenders or incur any  liability  for failure to give any such
notification.

   The  Purchaser's  acceptance  for payment of Units  tendered  pursuant to the
procedures  described  above will  constitute  a binding  agreement  between the
tendering  Limited  Partner and the Purchaser  upon the terms and subject to the
conditions of the Offer.

   4. WITHDRAWAL RIGHTS.

   Tenders of Units made  pursuant  to the Offer are  irrevocable,  except  that
Units  tendered  pursuant to the Offer may be withdrawn at any time prior to the
Expiration Date and, unless theretofore accepted for payment as provided in this
Offer to Purchase, may also be withdrawn at any time after March 13, 2000.

   For a withdrawal to be effective,  a written or facsimile transmission notice
of withdrawal  must be timely  received by Bond Purchase,  L.L.C. at the address
set  forth on the back  cover of this  Offer to  Purchase.  Any such  notice  of
withdrawal  must specify the name(s) of the  person(s) who tendered the Units to
be  withdrawn,  the  number  of Units to be  withdrawn  and the  name(s)  of the
registered  holder(s) of the Units,  if different from that of the person(s) who
tendered such Units.  Such notice of withdrawal  must also be signed by the same
person(s) who signed the Letter of  Transmittal in the same manner as the Letter
of Transmittal was signed (including any signature  guarantees,  if applicable).
If the Units are held in the name of two or more persons,  all such persons must
sign the notice of withdrawal.  Any Units properly  withdrawn will be deemed not
validly  tendered  for  purposes  of the Offer,  but may be  re-tendered  at any
subsequent  time  prior  to the  Expiration  Date by  following  the  procedures
described in Section 3 ("Procedures for Tendering Units").

   If, for any reason  whatsoever,  acceptance for payment of any Units tendered
pursuant  to the Offer is  delayed,  or the  Purchaser  is unable to accept  for
payment or pay for Units tendered pursuant to the Offer, then, without prejudice
to  the  Purchaser's  rights  set  forth  herein,  Bond  Purchase,  L.L.C.  may,
nevertheless,  retain tendered Units and such Units may not be withdrawn  except
to the extent

                                        9

<PAGE>

that the tendering Limited Partner is entitled to and duly exercises  withdrawal
rights as described  herein.  The  reservation  by the Purchaser of the right to
delay the  acceptance  or  purchase  of or  payment  for Units is subject to the
provisions of Rule 14e-1(c) under the Exchange Act, which requires the Purchaser
to pay the  consideration  offered or return  Units  tendered by or on behalf of
Limited Partners promptly after the termination or withdrawal of the Offer.

   All  questions  as to the form and  validity  (including  time of receipt) of
notices  of  withdrawal  will  be  determined  by the  Purchaser,  in  its  sole
discretion,  whose  determination  shall  be  final  and  binding.  None  of the
Purchaser, any of its affiliates, Bond Purchase, L.L.C. or any other person will
be under any duty to give any notification of any defects or  irregularities  in
any notice of  withdrawal  or incur any  liability  for failure to give any such
notification.

   5. EXTENSION OF TENDER PERIOD; TERMINATION; AMENDMENT.

   If,  on the  Expiration  Date,  any or all of such  conditions  set  forth in
Section 14  ("Conditions  of the Offer") have not been satisfied or waived,  the
Purchaser may (i) decline to purchase any of the Units  tendered,  terminate the
Offer and return all tendered Units to tendering Limited  Partners,  (ii) extend
the Offer and,  subject to the right of Limited Partners to withdraw Units until
the Expiration Date,  retain the Units that have been tendered during the period
or periods for which the Offer is extended, or (iii) amend the Offer.

   If the Purchaser  decreases the number of Units being sought or increases the
consideration  to be paid for any Units  pursuant  to the Offer and the Offer is
scheduled to expire at any time before the expiration of a period of 10 business
days from, and  including,  the date that notice of such increase or decrease is
first published,  sent or given in the manner specified below, the Offer will be
extended until, at a minimum, the expiration of such period of 10 business days.
If the Purchaser makes a material change in the terms of the Offer (other than a
change in price,  percentage or minimum  number of securities  sought) or in the
information  concerning the Offer, or waives a material  condition of the Offer,
the Purchaser will extend the Offer, if required by applicable law, for a period
sufficient to allow Limited Partners to consider the amended terms of the Offer.

   If the  Purchaser  extends the period of time during which the Offer is open,
delays acceptance for payment of or payment for Units or is unable to accept for
payment or pay for Units  pursuant  to the Offer for any reason,  then,  without
prejudice to the  Purchaser's  rights under the Offer,  the Purchaser may retain
all Units  tendered,  and such Units may not be  withdrawn  except as  otherwise
provided under Section 4 ("Withdrawal Rights"). The reservation by the Purchaser
of the right to delay  acceptance for payment of or payment for Units is subject
to applicable  law,  which  requires  that the  Purchaser pay the  consideration
offered  or return  the Units  deposited  by or on  behalf of  Limited  Partners
promptly after the termination or withdrawal of the Offer.

   Any  extension,  termination  or  amendment  of the Offer will be followed as
promptly as practicable by a public announcement  thereof.  Without limiting the
manner in which the  Purchaser may choose to make any public  announcement,  the
Purchaser will have no obligation (except as


                                       10

<PAGE>

otherwise  required  by  applicable  law) to  publish,  advertise  or  otherwise
communicate any such public  announcement  other than by making a release to the
Dow Jones News Service.  In the case of an extension of the Offer, the Purchaser
will make a public  announcement  of such extension no later than 9:00 a.m., New
York  City  time,  on the next  business  day  after  the  previously  scheduled
Expiration Date.

   6. CERTAIN FEDERAL INCOME TAX CONSEQUENCES.

   The following  summary is a general  discussion of certain federal income tax
consequences  of a sale  of  Units  pursuant  to the  Offer  assuming  that  the
Partnership is a partnership  for federal income tax purposes and that it is not
a  "publicly  traded  partnership"  as defined in Section  7704 of the  Internal
Revenue  Code of 1986,  as amended  (the  "Code").  This summary is based on the
Code,  applicable  Treasury  Regulations  thereunder,   administrative  rulings,
practice and procedures and judicial  authority as of the date of the Offer. All
of the  foregoing  are subject to change,  and any such change  could affect the
continuing  accuracy of this summary.  This summary does not discuss all aspects
of federal income taxation that may be relevant to a particular  Limited Partner
in light of such Limited Partner's specific circumstances or to certain types of
Limited Partners subject to special  treatment under the federal income tax laws
(for example, foreign persons, dealers in securities, banks, insurance companies
and tax-exempt  organizations),  nor does it discuss any aspect of state, local,
foreign or other tax laws.  Sales of Units pursuant to the Offer will be taxable
transactions  for  federal  income  tax  purposes,   and  may  also  be  taxable
transactions  under applicable  state,  local,  foreign and other tax laws. EACH
LIMITED  PARTNER  SHOULD CONSULT HIS OR ITS TAX ADVISOR AS TO THE PARTICULAR TAX
CONSEQUENCES TO SUCH LIMITED PARTNER OF SELLING UNITS PURSUANT TO THE OFFER.

   Consequences to a Tendering  Limited Partner.  In general,  a Limited Partner
will  recognize  gain or loss on a sale of Units  pursuant to the Offer equal to
the difference  between (i) the Limited  Partner's "amount realized" on the sale
and (ii) the Limited Partner's adjusted tax basis in the Units sold. The "amount
realized"  with respect to a Unit will be equal to the sum of the amount of cash
received by the Limited Partner for the Unit sold pursuant to the Offer plus the
amount of Partnership  liabilities  allocable to the Unit (as  determined  under
Code Section 752).  Thus, the Limited  Partner's  taxable gain and tax liability
resulting from a sale of a Unit could exceed the cash received upon such sale.

   If the Limited Partner acquired Units for cash, the Limited Partner's initial
tax  basis  in such  Units is  generally  equal to the  Limited  Partner's  cash
investment  in the  Partnership  increased  by the  Limited  Partner's  share of
Partnership liabilities at the time the Limited Partner acquired such Units. The
Limited  Partner's  initial tax basis  generally  has been  increased by (i) the
Limiter Partner's share of Partnership  income and gains, and (ii) any increases
in the  Limited  Partner's  share  of  Partnership  liabilities,  and  has  been
decreased (but not below zero) by (i) the Limited Partner's share of Partnership
cash  distributions,  (ii)  any  decreases  in the  Limited  Partner's  share of
Partnership  liabilities,  (iii)  the  Limited  Partner's  share of  Partnership
losses,  and (iv) the  Limited  Partner's  share  of  nondeductible  Partnership
expenditures that are not chargeable to capital. For purposes of


                                       11
<PAGE>

determining the Limited Partner's  adjusted tax basis in Units immediately prior
to a disposition of such Units, the Limited Partner's adjusted tax basis in such
Units will include the Limited Partner's  allocable share of Partnership income,
gain or loss for the  taxable  year of  disposition.  If the  Limited  Partner's
adjusted  tax  basis is less than the  Limited  Partner's  share of  Partnership
liabilities  (e.g.,  as a result of the  effect of net loss  allocations  and/or
distributions  exceeding  the cost of such  Unit),  the Limited  Partner's  gain
recognized  with  respect to a Unit  pursuant  to the Offer will exceed the cash
proceeds realized upon the sale of such Unit.

   The gain or loss recognized by a Limited Partner on a sale of a Unit pursuant
to the Offer generally will be treated as a capital gain or loss if the Unit was
held by the Limited  Partner as a capital asset.  Recent changes to the tax laws
modified applicable capital gain rates and holding periods. Gain with respect to
Units  held for more  than  one year  will be  taxed,  for  federal  income  tax
purposes,  at a maximum  long-term  capital  gain rate of 20 percent.  Gain with
respect to Units held one year or less will be taxed at ordinary  income  rates.
If the  amount  realized  with  respect  to a Unit that is  attributable  to the
Limited Partner's share of "unrealized  receivables" of the Partnership  exceeds
the tax basis  attributable  to those  assets,  such  excess  will be treated as
ordinary  income.   Among  other  things,   "unrealized   receivables"   include
depreciation  recapture for certain  types of property.  It should also be noted
that  the  Taxpayer  Relief  Act  of  1997  imposed  depreciation  recapture  of
previously  deducted straight line depreciation with respect to real property at
a  rate  of  25  percent  (assuming   eligibility  for  long-term  capital  gain
treatment).  A portion of the gain realized by a Limited Partner with respect to
a  disposition  of the Units may be  subjected  to this 25  percent  rate to the
extent that the gain is attributable to depreciation  recapture  inherent in the
properties of the Partnership.

   Capital  losses are deductible  only to the extent of capital  gains,  except
that  taxpayers  who are  natural  persons  may  deduct up to $3,000 per year of
capital  losses in excess of the amount of their capital gains against  ordinary
income.  Excess  capital losses  generally can be carried  forward to succeeding
years (a "C" corporation's  carry-forward period is five years and an individual
taxpayer can carry forward such losses indefinitely).

   If a Limited Partner tenders a Unit in the Offer, the Limited Partner will be
allocated a share of  Partnership  taxable income or loss for the year of tender
with respect to any Units sold. The Limited  Partner will not receive any future
distributions  on Units  tendered  on or after the date on which  such Units are
accepted for purchase and, accordingly,  the Limited Partner may not receive any
distributions  with respect to such accreted  income.  Such  allocation  and any
Partnership  cash  distributions  to you for that year will  affect the  Limited
Partner's  adjusted  tax basis in such Unit and,  therefore,  the  amount of the
Limited  Partner's  taxable  gain or loss upon a sale of a Unit  pursuant to the
Offer.

   Under Code Section 469, individuals,  S corporations and certain closely-held
corporations  generally are able to deduct "passive activity losses" in any year
only to the  extent of the  person's  passive  activity  income  for that  year.
Substantially  all post-1986  losses of Limited Partner from the Partnership are
passive activity losses. Limited Partner may have "suspended" passive activity


                                       12

<PAGE>

losses from the  Partnership  (i.e.,  post-1986 net taxable  losses in excess of
statutorily  permitted "phase-in" amounts and which have not been used to offset
income from other passive activities).  The benefits estimated to be realized by
each  seller  of a Unit  assumes  that  all  of the  seller's  losses  from  the
Partnership have been suspended and not utilized.

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

   Limited  Partners (other than tax-exempt  persons,  corporations  and certain
foreign  individuals)  who tender  Units may be  subject  to 31  percent  backup
withholding  unless those  Limited  Partners  provide a taxpayer  identification
number ("TIN") and are certain that the TIN is correct or properly  certify that
they are  awaiting a TIN. A Limited  Partner  may avoid  backup  withholding  by
properly completing and signing the Letter of Transmittal.  If a Limited Partner
who is subject to backup  withholding  does not include its TIN,  the  Purchaser
will withhold 31 percent from payments to such Limited Partner.

   A Limited  Partner who tenders Units must file an information  statement with
his  federal  income  tax return  for the year of the sale  which  provides  the
information specified in Treasury Regulation Section 1.751-1(a)(3).  The selling
Limited Partner must also notify the Partnership of the date of the transfer and
the names,  addresses  and tax  identification  numbers of the  transferors  and
transferee  within 30 days of the date of the transfer (or, if earlier,  January
15 of the following calendar year) (See IRS Form 8308).

   Consequences to a Non-Tendering  and a  Partially-Tendering  Limited Partner.
Code Section 708 provides  that if there is a sale or exchange of 50% or more of
the total  interest in capital and profits of a partnership  within any 12-month
period,  such  partnership  terminates  for  United  States  federal  income tax
purposes.  It is possible that the Purchaser's  acquisition of Units pursuant to
the Offer alone or in  combination  with other  transfers  of  interests  in the
Partnership  could  result  in such a  termination  of the  Partnership.  If the
Partnership  is deemed to terminate  for tax  purposes,  the  following  Federal
income tax events will be deemed to occur:  the terminated  partnership  will be
deemed to have  contributed all of its assets (subject to its  liabilities) to a
new  partnership  in  exchange  for an  interest  in the  new  partnership  and,
immediately thereafter, the old partnership will


                                       13

<PAGE>

be deemed to have distributed  interests in the new partnership to the remaining
Limited  Partners  in  proportion  to  their  respective  interests  in the  old
partnership in liquidation of the old partnership.

   A remaining  Limited  Partner will  generally  not recognize any gain or loss
upon the deemed  distribution  or upon the deemed  contribution  and the capital
accounts of the remaining  Limited  Partners in the old  partnership  will carry
over intact into the new  partnership.  A  termination  may change (and possibly
shorten) a  remaining  Limited  Partner's  holding  period  with  respect to its
retained units in the Partnership for United States federal income tax purposes.

   The new  partnership's  adjusted  tax basis in its assets will be the same as
the old partnership's basis in such assets immediately before the termination. A
termination  may also subject the assets of the new  partnership  to depreciable
lives in excess of those currently applicable to the old partnership. This would
generally decrease the annual average  depreciation  deductions allocable to the
remaining  Limited Partners for a number of years following  consummation of the
Offer (thereby  increasing  the taxable income  allocable to their Units in each
such  year),  but would  have no effect  on the  total  depreciation  deductions
available over the useful lives of the assets of the Partnership.

   Elections as to certain tax matters  previously  made by the old  partnership
prior to termination  will not be applicable to the new  partnership  unless the
new partnership chooses to make the same elections.

   Additionally,  upon a  termination  for tax purposes,  the old  partnership's
taxable  year will close for all  Limited  Partners.  In the case of a remaining
Limited Partner or a partially tendering Limited Partner reporting on a tax year
other than a calendar  year, the closing of the  Partnership's  taxable year may
result in more than 12  months'  taxable  income or loss of the old  partnership
being  includible  in such  Limited  Partner's  taxable  income  for the year of
termination.

   Consequences to a Tax-Exempt  Limited Partner.  Although certain entities are
generally  exempt  from  federal  income  taxation,   such  tax-exempt  entities
(including  individual  retirement  accounts  (each an  "IRA"))  are  subject to
federal income tax on any "unrelated  business  taxable income"  ("UBTI").  UBTI
generally  includes,  among other  things,  income  (other than,  in the case of
property  which  is not  "debt-financed  property",  interest,  dividends,  real
property rents not dependent upon income or profits,  and gain from  disposition
of  non-inventory  property)  derived by certain trusts  (including IRAs) from a
trade or business or by certain other tax-exempt  organizations  from a trade or
business,  the conduct of which is not substantially  related to the exercise of
such organization's  charitable,  educational or other exempt purpose and income
to  the  extent  derived  from  debt-financed   property.   Subject  to  certain
exceptions,  "debt-financed property" is generally any property which is held to
produce income and with respect to which there is an "acquisition  indebtedness"
at any time during the  taxable  year.  Acquisition  indebtedness  is  generally
indebtedness  incurred by a tax-exempt entity directly or through a partnership:
(i) in acquiring or improving a property;  (ii) before  acquiring or improving a
property  if the  indebtedness  would  not  have  been  incurred  but  for  such
acquisition or improvement;  or (iii) after acquiring or improving a property if
the  indebtedness  would  not have been  incurred  but for such  acquisition  or
improvement


                                       14

<PAGE>



and  the incurrence of such  indebtedness was reasonably foreseeable at the time
of the acquisition or improvement.

   To the extent the  Partnership  holds debt financed  property or inventory or
other assets as a dealer, a tax-exempt  Limited Partner (including an IRA) could
realize UBTI on the sale of a Partnership  interest.  In addition,  a tax-exempt
Limited  Partner  will  realize  UBTI upon the sale of a Unit,  if such  Limited
Partner held its Units as inventory or otherwise as dealer property, or acquired
its Units with  acquisition  indebtedness.  However,  any UBTI  recognized  by a
tax-exempt  Limited Partner as a result of a sale of a Unit, in general,  may be
offset by such  Limited  Partner's  net  operating  loss  carryover  (determined
without taking into account any amount of income or deduction  which is excluded
in computing UBTI), subject to applicable limitations.

   EACH  TAX-EXEMPT  LIMITED  PARTNER  SHOULD  CONSULT ITS TAX ADVISOR AS TO THE
PARTICULAR TAX  CONSEQUENCES  TO SUCH LIMITED  PARTNER OF SELLING OR NOT SELLING
UNITS PURSUANT TO THE OFFER.

   7. EFFECTS OF THE OFFER.

   Effect on Trading  Market;  Registration  Under Section 12(g) of the Exchange
Act. If a substantial  number of Units are purchased  pursuant to the Offer, the
result will be a  reduction  in the number of Limited  Partners.  In the case of
certain kinds of equity  securities like the Units, a reduction in the number of
security holders might be expected to result in a reduction in the liquidity and
volume of activity in the trading market for the security. The Form 10-K states:
"There is no established  public trading market for limited  partnership  units,
nor is one expected to develop."  Therefore,  the  Purchaser  does not believe a
reduction in the number of Limited Partners will materially further restrict the
Limited  Partners'  ability to find purchasers for their Units through secondary
market transactions.

   Partnership   Profiles,   Inc.   tracks  recent  trades  in  certain  limited
partnership  interests. A recent issue of Partnership Spectrum indicates that 25
Units traded in the period from April 1, 1999 through  September 30, 1999 at per
Unit prices  between  $72.51 and $74.08.  Sales may be  conducted  which are not
reported by Partnership  Profiles and the prices of sales through other channels
may differ from those reported by Partnership  Profiles.  The Purchaser does not
know whether the  information  provided by  Partnership  Profiles is accurate or
complete.


   The Units are currently  registered under the Exchange Act. Such registration
may be terminated upon application to the Commission if the Units are not listed
on a national  securities  exchange and there are fewer than 300 record holders.
Termination of registration  under the Exchange Act would  substantially  reduce
the  information  required to be furnished by the Partnership to its Unitholders
and to the Commission and would make  inapplicable  to the  Partnership  certain
provisions  of the  Exchange  Act,  such  as  the  short-swing  profit  recovery
provisions of Section 16(b),  the  requirements  to furnish proxy  statements in
connection with Unitholders' meetings pursuant to


                                       15

<PAGE>

Section 14(a),  and the  requirements  of Rule 13e-3 under the Exchange Act with
respect to "going private" transactions.  Furthermore, if the Purchaser acquires
a substantial  number of Units,  the ability of  "affiliates" of the Partnership
and persons  holding  "restricted  securities" of the  Partnership to dispose of
such securities  pursuant to Rule 144 or 144A  promulgated  under the Securities
Act of 1933, as amended, may be impaired or eliminated.  The Purchaser may cause
the  Partnership to apply for termination of registration of the Units under the
Exchange Act following the consummation of the Offer,  depending upon the number
of Units tendered.

   Significant  Influence  on  All  Limited  Partner  Voting  Decisions  by  the
Purchaser.  The  Purchaser  will  have the  right to vote  each  Unit  purchased
pursuant to the Offer.  Pursuant  to the terms of the Offer,  the  Purchaser  is
expected to acquire, at a minimum, at least 25% of the Units outstanding and, at
a maximum, all of the Units outstanding, and, as a result, will be in a position
to significantly  influence all Partnership  decisions on which Limited Partners
may vote. This could effectively (i) prevent non-tendering Limited Partners from
taking  actions they desire but that the  Purchaser  opposes and (ii) enable the
Purchaser  to take action  desired by it but opposed by non-  tendering  Limited
Partners. Under the Partnership Agreement, Limited Partners holding the majority
of the Units are  entitled to take action with  respect to a variety of matters,
including: dissolution and winding up of the Partnership; removal of the General
Partner;  approve  or  disapprove  the sale of all or  substantially  all of the
Partnership's assets; and most types of amendments to the Partnership Agreement.
Depending  on the number of Units  obtained  by the  Purchaser  pursuant  to the
Offer,  the Purchaser has intentions to (i) influence the control and management
of the Partnership and attempt to remove the General Partner,  (ii) vote against
the Merger Proposal and (iii) amend that provision of the Partnership  Agreement
that  requires the General  Partner to use  commercially  reasonable  efforts to
complete the  liquidation  and  termination  of the  Partnership by December 31,
1999. In any event,  the Purchaser will vote the Units acquired  pursuant to the
Offer in its  interest,  which  may,  or may not,  be in the  best  interest  of
non-tendering  Limited  Partners.  See Section 8 ("Purpose of the Offer;  Future
Plans").

   8. PURPOSE OF THE OFFER; FUTURE PLANS.

   Purpose of the Offer.  The purpose of the Offer is to enable the Purchaser to
acquire a significant  interest in the Partnership for investment purposes based
on its expectation that there may be underlying value in the Property. Depending
on the number of Units  acquired by the  Purchaser  pursuant  to the Offer,  the
Purchaser will likely attempt to remove the General  Partner and/or the Property
Manager.

   Pursuant to the terms of the Partnership Agreement, the Partnership: (i) pays
property  management  fees  to the  Property  Manager  for  property  management
services (the  "Property  Management  Fee");  (ii) pays a disposition  fee to an
affiliate of the General Partner for brokerage  services performed in connection
with the sale of the  Partnership's  properties (the "Disposition  Fee");  (iii)
reimburses  the  Property  Manager  for  its  costs,   including  overhead,   of
administering the Partnership's  affairs;  and (iv) pays an asset management fee
to the General Partner (the "Asset  Management  Fee").  According to information
provided in the Partnership's Form 10-Q for the


                                       16

<PAGE>

quarter ended  September  30, 1999 (the "Form  10-Q"),  the total amount of such
fees and expenses payable to the General Partner, the Property Manager and their
affiliates totaled $368,695 as of September 30, 1999.

   If the General Partner is removed,  the Partnership  Agreement  provides that
(i)  any  portion  of the  Property  Management  Fee,  Asset  Management  Fee or
Disposition Fee payable pursuant to the terms of the Partnership Agreement which
is then accrued and due, but not yet paid,  (ii) any expenses which are required
to be reimbursed to the General Partner and its Affiliates pursuant to the terms
of the Partnership  Agreement,  and (iii) any unpaid loans or advances (together
with any accrued but unpaid  interest)  shall be paid by the  Partnership to the
General Partner,  Property Manager or their affiliates,  as applicable, in cash,
within 30 days of the date of removal as stated in the written notice of removal
of the General Partner.

   The Master  Agreement  (as  defined in  Section 9)  provides  that in certain
circumstances (including, if a person who is not an affiliate of the Partnership
makes an  acquisition  proposal  for the  Partnership)  the  Partnership  may be
subject to a "break-up fee." If the break-up fee is applicable, according to the
information  obtained from the Form 10-Q, the  Partnership's pro rata portion of
the break-up fee would be approximately $179,226.

   The Partnership  Agreement  currently provides that the General Partner shall
use  its  commercially  reasonable  efforts  to  complete  the  liquidation  and
termination  of the  Partnership  by December  31, 1999.  It is the  Purchaser's
current  intention  to  consider  attempting  to  amend  this  provision  of the
Partnership  Agreement,  if it acquires  sufficient  Units,  and not immediately
liquidate and terminate  the  Partnership.  The purchase of the Units will allow
the Purchaser to benefit from any of the following:  (a) any cash  distributions
from  Partnership  operations  in the  ordinary  course  of  business;  (b)  any
distributions  of net  proceeds  from  the sale of any  properties;  and (c) any
distributions of net proceeds from the liquidation of the Partnership.

   Future  Plans.  Depending  on the number of Units  obtained by the  Purchaser
pursuant to the Offer, the Purchaser has intentions to (i) influence the control
and  management of the  Partnership  and attempt to remove the General  Partner,
(ii) vote  against the Merger  Proposal  and (iii) amend that  provision  of the
Partnership  Agreement  that  requires the General  Partner to use  commercially
reasonable   efforts  to  complete  the   liquidation  and  termination  of  the
Partnership by December 31, 1999.

   Following the  completion of the Offer,  the Purchaser and its affiliates may
acquire  additional  Units.  Any such  acquisition  may be made through  private
purchases, through one or more future tender offers or by any other means deemed
advisable,  and may be at prices  higher or lower  than the price to be paid for
the Units purchased pursuant to the Offer.


                                       17

<PAGE>

   9. CERTAIN INFORMATION CONCERNING THE PARTNERSHIP.

   Information  included  herein  concerning the Partnership is derived from the
Partnership's publicly-filed reports. Additional financial and other information
concerning the Partnership is contained in the  Partnership's  Annual Reports on
Form 10-K, Quarterly Reports on Form 10-Q and other filings with the Commission.
Such reports and other documents may be examined and copies may be obtained from
the offices of the Commission at 450 Fifth Street, N.W., Washington, D.C. 20549,
and at the  Commission's  web  site  at  http://www.sec.gov.  Copies  should  be
available by mail upon payment of the Commission's  customary charges by writing
to the Commission's  principal  offices at 450 Fifth Street,  N.W.,  Washington,
D.C.  20549.  The Purchaser  disclaims any  responsibility  for the  information
included in such reports and extracted in this Offer to Purchase.

   The  Partnership's  Assets And Business.  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 "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 600, 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.  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,
1998.

   The  Partnership  has  been  engaged  in the  servicing  of  mortgage  loans,
including equity and revenue  participation loans, and the ownership,  operation
and management of revenue-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 and later
sold the property in August  1997.  In 1998,  the  Partnership's  mortgage  loan
investments secured by Idlewood and Lakeland nursing homes and the Partnership's
mortgage loan


                                       18

<PAGE>

investments  affiliate  secured by Fort Meigs  Plaza were  repaid in full by the
respective  borrowers.  At December  31,  1998,  the  Partnership  operated  one
revenue-producing property-Sterling Springs Apartments (the "Property").

   The following table contains  information  with respect to the Property as of
December 31, 1998.  The  buildings and the land on which the Property is located
are owned by the  Partnership  in fee,  subject to a first lien deed of trust as
described in the Form 10-K.

<TABLE>
<S>                    <C>              <C>                 <C>             <C>           <C>
                                                                              1998
                                         Net Basis                          Property        Date
Property               Description      of Property          Debt             Taxes       Acquired
- --------               -----------      -----------          ----             -----       --------

Sterling Springs       Apartments
Austin, TX             172 units        $ 2,848,199       $ 2,613,312       $ 142,490        7/90
                                        ===========       ===========       =========
</TABLE>

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  Property's  occupancy  rate and rent per
square foot for the last five years:

<TABLE>
<S>                         <C>          <C>             <C>            <C>         <C>
                            1998         1997            1996           1995        1994
                            ----         ----            ----           ----        ----
Sterling Springs
 Occupancy Rate              97%         97%              91%         99%            95%
 Rent Per Square Foot     $9.94        $9.50           $9.28        $9.10          $8.37

</TABLE>

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.

   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 Partnership Agreement.

   Master Agreement. The Partnership has entered into a Master Agreement,  dated
as of June 24, 1999 (the "Master  Agreement").  The Master  Agreement  provides,
among other  things,  that (i) the General  Partner will  contribute  all of its
general partner interests in the Partnership to a newly formed limited liability
company directly or indirectly wholly owned by WXI/McN Realty L.L.C., a Delaware
limited  liability  company  (the  "Acquirer"),  and  this  subsidiary  will  be
appointed  as the new  general  partner of the  Partnership  and (ii) a separate
newly formed  limited  partnership  directly or  indirectly  wholly owned by the
Acquirer  will  merge  with  and  into  the  Partnership  with  the  Partnership
continuing as the surviving limited partnership, and each limited partner of the

                                       19

<PAGE>

Partnership (other than limited partners who validly exercise dissenters' rights
in  connection  with the  merger)  will  receive  cash merger  consideration  of
approximately  $63.00 for each limited partner unit held by that limited partner
in the  Partnership,  together with that limited  partner's  allocable share, if
any, of a special  distribution in cash if the  Partnership  participates in the
transaction  and has a  positive  net  working  capital  balance  calculated  in
accordance  with the terms of the Master  Agreement  on the closing  date of the
transaction,  all as more fully  described in the Proxy  Statement  (the "Merger
Proposal").  In the Proxy Statement, the Partnership estimates that each Limited
Partner will  receive an aggregate of $92.00 per Unit if the Merger  Proposal is
approved.  The  Partnership  has scheduled a meeting of the Limited  Partners to
vote on the Merger Proposal on January 21, 2000.

   Litigation.  Class and derivative actions were previously brought against the
Partnership by, among other parties,  Limited  Partners of the  Partnership.  In
these actions,  plaintiffs allege that McNeil Investors, Inc., and its affiliate
McNeil  Real  Estate  Management,  Inc.  ("McREMI")  and  three of their  senior
officers  and/or  directors  (collectively,  the  "Defendants")  breached  their
fiduciary duties and certain  obligations under various  partnership  agreements
(including the Partnership  Agreement).  Plaintiffs alleged, among other things,
that Defendants  rendered the Units highly illiquid and  artificially  depressed
the prices that were available for Units on the resale market.  Plaintiffs  also
alleged  that  Defendants  engaged  in  a  course  of  conduct  to  prevent  the
acquisition  of  Units  by  Carl  Icahn  by  disseminating   purportedly  false,
misleading  and  inadequate   information.   Plaintiffs   further  alleged  that
Defendants  acted to advance their own personal  interests at the expense of the
Partnership's public Limited Partners by failing to sell Partnership  properties
and failing to make distributions to Limited Partners.

   On September 15, 1998, the parties  signed a Stipulation  of  Settlement.  As
structured,  the Stipulation of Settlement  provided for the payment of over $35
million in distributions and the commitment to market various  McNeil-affiliated
partnerships  (including the  Partnership) for sale through a fair and impartial
bidding process  overseen by a national  investment  banking firm. To ensure the
integrity of that process,  Defendants  agreed,  among other things,  to involve
plaintiff's  counsel in  oversight  of that  process,  and  plaintiff's  counsel
retained an independent  advisor to represent the interests of limited  partners
of the partnerships in the event of a transaction.

   The  execution  of the  Master  Agreement  was a result  of the  terms of the
Stipulation of Settlement.

   On July 23, 1999, High River Limited  Partnership and two other affiliates of
Carl C. Icahn (Unicorn Associates Corporation and Longacre Corporation), filed a
complaint for damages  against the General Partner and certain of its affiliates
alleging that the defendants  improperly  interfered  with tender offers made by
High River for Units in the  Partnership  and other  affiliated  partnerships in
which the General Partner serves as General Partner (the "McNeil Partnerships"),
by, among other things,  filing purportedly  frivolous  litigation to delay High
River's offers, issuing purportedly false and misleading statements opposing the
offers and  purportedly  forcing High River itself to file litigation to enforce
its rights.  High River also alleged that as a result the defendants caused High
River to incur undue expense and that the defendants  ultimately  prevented High
River from

                                       20

<PAGE>

acquiring a greater  number of limited  partner units.  Plaintiffs  also alleged
that the defendants  improperly  excluded High River from  participating  in the
auction  process for the sale of the McNeil  Partnerships,  and  otherwise  took
steps to prevent its participation in the auction. In addition,  plaintiffs also
sued the  defendants  based on their status as opt-outs from the  Stipulation of
Settlement. Plaintiffs sought undisclosed damages and an accounting.

   On July 30,  1999,  defendants  filed an answer to the High River  complaint,
denying each and every material allegation contained in the High River complaint
and asserting  several  affirmative  defenses.  On December 7, 1999, the parties
entered into a settlement  agreement (the "Settlement  Agreement") to settle and
dispose of all claims,  demands and causes of action  existing as of the date of
the Settlement Agreement and arising out of, connected with or incidental to the
dealings between the parties to the Settlement Agreement,  including all claims,
demands and causes of action  reflected in the Schofield  litigation or the High
River  litigation,  as well as all prior  disputes  arising out of events in the
years leading up to the execution of the Master Agreement.

   On  December  7, 1999,  concurrently  with the  execution  of the  Settlement
Agreement,  the plaintiffs  dismissed,  with prejudice,  as to all parties, with
each party bearing its own costs and attorneys'  fees, the High River litigation
as  well  as any  appeal  of the  Final  Order  and  Judgment  in the  Schofield
litigation.

   In consideration of the dismissal of the High River litigation and any appeal
of the Final Order and Judgment in the Schofield litigation,  the mutual general
releases and covenant not to sue described below and the other matters described
in the Settlement Agreement,  McNeil Partners, McREMI, McNeil Investors,  Robert
A. McNeil and Carole J. McNeil will make a cash settlement payment to High River
at the  closing  of the  transactions  contemplated  by  the  Master  Agreement,
provided  that the  Settlement  Agreement  has not been  terminated  as provided
below.

   The  McNeil   Partnerships  and  their  subsidiaries  have  no  liability  or
obligation with respect to the settlement  payment.  Moreover,  Robert A. McNeil
and Carole J. McNeil have agreed that  notwithstanding that they may be entitled
to  indemnification  pursuant  to  the  provisions  of the  limited  partnership
agreements   governing  the  McNeil   Partnerships,   neither  they,  nor  their
affiliates,  will seek or accept from any McNeil Partnership,  or any subsidiary
corporation  or  subsidiary  partnership  of a McNeil  Partnership,  payment  or
reimbursement of any portion of the settlement payment or related legal fees.

   The Settlement Agreement provides for mutual general releases by the parties.
Each of the parties has also agreed not to initiate,  file or pursue any action,
claim,  suit or  proceeding  against the other that  concerns any of the matters
which are the subject of the releases. The releases and covenant not to sue also
apply to the respective predecessors, successors, present and former affiliates,
subsidiaries,  parents, assigns, officers,  directors, equity holders, partners,
members,   controlling  persons,  employees,   attorneys,   financial  advisors,
investment  bankers and agents of the parties and,  with some  exceptions in the
case of WXI/McN Realty.


                                       21

<PAGE>

   The Settlement  Agreement terminates in its entirety on the date which is the
earliest to occur of:

   - June 30,  2000,  if the  closing of the  transactions  contemplated  by the
Master Agreement has not occurred on or prior to June 30, 2000;

   - the termination of the Master Agreement in its entirety; and

   -  the  termination  of  the  Master  Agreement  with  respect  to  the  last
participating McNeil Partnership.

   The  Settlement  Agreement  does not  constitute  an  admission  of  damages,
wrongdoing or liability by any party.

   The Partnership  Agreement  provides that the Partnership shall provide broad
indemnity  to the  General  Partner and its  affiliates  from and against a wide
range of  expenses  and  damages.  Notwithstanding  the terms of the  Settlement
Agreement,   it  is  possible  that  the  Partnership   Agreement  will  require
indemnification  of the General  Partner and its  affiliates  for  expenses  and
damages incurred in connection with the aforementioned litigation.

   On December 13, 1999,  Bond Purchase filed a lawsuit  against the Partnership
and  several  affiliated  entities  demanding  access to the books and  records,
including  lists of equity  holders,  of the  entities.  Bond  Purchase has also
recently filed lawsuits in connection with other McNeil-affiliated partnerships.

   Selected  Financial  Data. Set forth below is a summary of certain  financial
data for the  Partnership  which has been  excerpted  from the Form 10-K and the
Form 10-Q.  More  comprehensive  financial and other  information is included in
such reports and other documents  filed by the Partnership  with the Commission,
and the  following  summary is  qualified  in its  entirety by reference to such
reports and other documents and all the financial  information and related notes
contained therein.


                                       22

<PAGE>

                                 BALANCE SHEETS
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                            September 30,       December 31,
                                                                 1999                1998
                                                            -------------       ------------
ASSETS

<S>                                                            <C>              <C>
Real estate investment:
    Land..................................................     $   392,000      $   392,000
    Buildings and improvements............................       4,059,990        3,981,407
                                                                 ---------        ---------
                                                                 4,451,990        4,373,407
    Less:  Accumulated depreciation.......................      (1,696,013)      (1,525,208)
                                                                -----------     -----------
                                                                  2,755,977       2,848,199

Cash and cash equivalents.................................        1,710,453       3,070,785
Cash segregated for security deposits.....................           34,066          28,773
Accounts receivable.......................................            5,602           6,603
Escrow deposits...........................................          134,336         180,267
Deferred borrowing costs, net of accumulated
    amortization of $88,882 and $76,154 at
    September 30, 1999 and December 31, 1998,
    respectively..........................................           72,612          85,340
Prepaid expenses and other assets.........................           10,174           5,500
                                                                     ------           -----
                                                                $ 4,723,220     $ 6,225,467
                                                                ===========     ===========

LIABILITIES AND PARTNERS' EQUITY (DEFICIT)

Mortgage note payable, net................................      $ 2,570,101     $ 2,613,312
Accounts payable and other accrued expenses...............           60,559          52,848
Accrued property taxes....................................           107,19         142,490
Payable to affiliates.....................................          368,695         376,849
Security deposits and deferred rental revenue.............           35,563          27,702
                                                                     ------          ------
                                                                  3,142,112       3,213,201
                                                                  =========       =========
Partners' equity (deficit):
    Limited  partners  - 60,000  limited
       partnership units  authorized;
       49,512 limited partnership units
       issued and outstanding at September 30,
       1999 and December 31, 1998.........................        1,864,297       3,296,145
    General Partner.......................................        (283,189)       (283,879)
                                                                  ---------       ---------
                                                                  1,581,108       3,012,266
                                                                  ---------       ---------
                                                                $ 4,723,220     $ 6,225,467
                                                                ===========     ===========

</TABLE>

                                       23

<PAGE>


                            STATEMENTS OF OPERATIONS
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                 Three Months Ended                   Nine Months Ended
                                                    September 30,                       September 30,
                                            ----------------------------        ----------------------------
<S>                                          <C>              <C>               <C>             <C>
                                                1999             1998              1999           1998
                                             ----------       ----------        ----------      ----------
Revenue:
    Rental revenue......................   $  350,079      $  320,966        $  998,464       $  967,846
    Interest income on mortgage
       loan investments.................           --          42,092                --          180,872
    Interest income on mortgage
       loan investments--affiliate......           --              --                --          108,214
    Other interest income...............       18,518          93,607            70,672          178,719
    Gain on extinguishment of
       mortgage loan investment.........           --              --                --        1,025,833
                                           ----------      ----------        ----------       ----------
       Total revenue....................      368,597         456,665         1,069,136        2,461,484
                                           ----------      ----------      ------------     ------------
Expenses:
    Interest ...........................       59,714          60,677           180,166          182,975
    Depreciation........................       56,919          57,626           170,805          176,863
    Property taxes......................       35,826          41,046           107,478          118,984
    Personnel costs.....................       37,120          37,242            16,007          111,316
    Utilities...........................       17,125          23,175            56,928           63,350
    Repairs and maintenance.............       25,407          30,005            85,669           87,283

    Property management
       fees - affiliates................       16,376          15,944            48,131           45,976
    Other property operating
       expenses.........................       14,493          20,835            44,717           57,127
    General and administrative..........       16,840          39,384            54,874          202,584
    General and administrative -
       affiliates.......................       47,717          30,412           135,318          161,538
                                           ----------      ----------      ------------     ------------

       Total expenses...................      327,537         356,346         1,000,093        1,207,996
                                           ----------      ----------      ------------     ------------
Net income..............................   $   41,060      $  100,319        $   69,043       $1,253,488
                                              =======        ========          ========        =========
</TABLE>



                                                   24

<PAGE>

<TABLE>
<S>                                        <C>             <C>
Net income allocable
    to limited partners.................   $   40,650      $   99,316        $   68,353       $1,240,953
Net income allocable
    to General Partner..................          410           1,003               690           12,535
                                           ----------      ----------      ------------     ------------
Net income..............................   $   41,060      $  100,319        $   69,043       $1,253,488
                                              =======        ========          ========        =========
Net income per limited
    partnership unit....................   $      .82      $     2.00        $     1.38       $    25.06
                                              =======        ========          ========        =========
Distributions per limited
    partnership unit....................   $       --      $   116.14        $    30.30       $   146.08
                                              =======        ========          ========        =========
</TABLE>

<TABLE>
Statements of                                             Years Ended December 31,
                                       -----------------------------------------------------------------
<CAPTION>
<S>                                <C>            <C>             <C>            <C>            <C>
Operations                         1998           1997            1996           1995           1994
- -----------                        ----           ----            ----           ----           ----
Rental revenue                 $ 1,290,193     $ 1,279,458   $ 1,413,050   $ 1,405,346    $ 1,172,233
Interest income                    516,148         539,573       524,791       568,970        591,791
Gain on extinguishment
  of mortgage loan
  investment                     1,025,833           -             -             -              -
Gain on disposition of
  real estate                        -           1,962,280         -             -              -
Net income                       1,258,637       2,239,792       116,736        64,116         88,909

Net income per limited
  partnership unit           $       25.17     $     44.78  $       2.33 $        1.28  $        1.78
                             =============     ===========  ============ =============  =============

Distributions per limited
  partnership unit            $     146.08     $     65.64   $     24.24 $        5.05  $        5.05
                              ============     ===========   =========== =============  =============
</TABLE>

<TABLE>
                                                               As of December 31,
<CAPTION>
                               ----------------------------------------------------------------------
Balance Sheets                     1998            1997          1996         1995            1994
- --------------                     ----            ----          ----         ----            ----
<S>                            <C>             <C>           <C>           <C>            <C>
Real estate investments,
  net                          $ 2,848,199     $ 2,983,609   $ 5,457,587   $ 5,726,377    $ 5,938,194
Mortgage loan
  investments, net                   -           6,868,788     4,138,453     4,271,336      4,418,306
Total assets                     6,225,467      12,112,244    13,189,106    14,345,949     14,484,111
Mortgage note payable,
  net                            2,613,312       2,666,814     2,715,909     2,760,961      2,802,303
Partners' equity                 3,012,266       8,986,219     9,996,414    11,079,628     11,265,513
</TABLE>
                                       25

<PAGE>

   10. CERTAIN INFORMATION CONCERNING THE PURCHASER.

   The Purchaser. The Purchaser is a Missouri limited liability company that was
formed on November 15, 1995. The principal office of the Purchaser is 1100 Main,
Suite 2100, Kansas City,  Missouri 64105. Mr. Johnson is the owner of 86% of the
Purchaser,  is the managing  member of Purchaser  and is the person that manages
the Purchaser's affairs.

   Since 1994, Mr. Johnson has been Chairman,  Chief  Executive  Officer,  and a
majority shareholder of Maxus Properties, Inc., a Missouri corporation ("Maxus")
that specializes in commercial property  management.  Mr. Johnson is also a vice
president of KelCor, Inc., a Missouri corporation ("KelCor") that specializes in
the  acquisition  of  commercial  real  estate  and the  purchase  of loans  and
apartments from lending institutions and agencies of the federal government. Mr.
Johnson and his wife own all of the issued and outstanding stock of KelCor.  Mr.
Johnson is a citizen of the United States whose  business  address is 1100 Main,
Suite 2100, Kansas City, Missouri 64105.

   The  Purchaser's  business  consists of  purchasing  interests in real estate
partnerships, notes and tax-exempt bonds.

   General. Except as otherwise set forth in this Offer to Purchase, (i) neither
the Purchaser,  and to the best of Purchaser's  knowledge,  Mr. Johnson, nor any
affiliate  of the  foregoing  beneficially  owns or has a right to  acquire  any
Units, (ii) neither the Purchaser, and to the best of Purchaser's knowledge, Mr.
Johnson,  nor any affiliate of the foregoing has effected any transaction in the
Units within the past 60 days,  (iii) neither the Purchaser,  and to the best of
Purchaser's  knowledge,  Mr. Johnson, nor any affiliate of the foregoing has any
contract, arrangement,  understanding or relationship with any other person with
respect to any  securities of the  Partnership,  including,  but not limited to,
contracts, arrangements, understandings or relationships concerning the transfer
or voting thereof, joint ventures,  loan or option arrangements,  puts or calls,
guarantees of loans,  guarantees  against loss or the giving or  withholding  of
proxies,  (iv) there have been no transactions or business  relationships  which
would be  required  to be  disclosed  under  the rules  and  regulations  of the
Commission between the Purchaser,  or, to the best of Purchaser's knowledge, Mr.
Johnson,  on the one hand, and the Partnership or its  affiliates,  on the other
hand, and (v) except as otherwise  stated in this Offer to Purchase,  there have
been no contacts, negotiations or transactions between the Purchaser, or, to the
best of Purchaser's knowledge, Mr. Johnson, on the one hand, and the Partnership
or its  affiliates,  on the other hand,  concerning a merger,  consolidation  or
acquisition,  tender offer or other  acquisition of  securities,  an election of
directors or a sale or other transfer of a material amount of assets.

   The  Purchaser  was  admitted  as a Limited  Partner  of the  Partnership  on
December 1, 1999, after having purchased 10 Units from Citadel  Secondary Market
Fund I, Ltd.,  a Florida  limited  partnership  at a per Unit price of $92.  The
Purchaser has also signed an agreement


                                       26

<PAGE>



to  acquire  1,994.68  Units  at a  per  Unit  price  of  $100  from  Madison/WP
Partnership Value Fund II, L.P. and Madison/WP Partnership Value Fund III, LLC.

   Bond  Purchase  has  recently  conducted a number of mini  tender  offers for
interests in entities  affiliated with the General Partner. On October 15, 1999,
Bond Purchase made a tender offer, which expired on November 20, 1999, for up to
2,000 current income units, or  approximately  8.0% of the  outstanding  current
income  units,  in McNeil  Real  Estate  Fund XXI,  L.P.  at a price of $105 per
current income unit. On October 11, 1999,  Bond Purchase  offered to purchase up
to 30 limited partner units, or approximately  33.3% of the outstanding  limited
partner units,  in McNeil  Midwest  Properties I, L.P. at a price of $26,500 per
limited  partner  unit in cash.  The offer  expired on  December  31,  1999.  On
September  17, 1999,  Bond  Purchase,  offered to purchase up to eleven  limited
partner units, or approximately  34.4% of the outstanding limited partner units,
in Regency North Associates, L.P. at a price of $77,000 per limited partner unit
in cash.  The offer  expired on October  15,  1999.  On October 18,  1999,  Bond
Purchase  offered to purchase up to three  additional  limited  partner units in
Regency North Associates, L.P. at a price of $77,000 per limited partner unit in
cash. The offer expired on November 15, 1999.

   The Purchaser and its affiliates  currently own units in several partnerships
affiliated with the General Partner and the  Partnership.  On December 13, 1999,
Bond Purchase filed a lawsuit  against the  Partnership  and several  affiliated
entities  demanding  access to the books and records,  including lists of equity
holders,  of the entities.  Bond Purchase has also  recently  filed  lawsuits in
connection with other  partnerships  affiliated with the General Partner and the
Partnership.

   Since  the week of  December  20,  1999,  the  Purchaser  has had  settlement
discussions  with  the  General  Partner  concerning  the  Purchaser's  (and the
Purchaser's  affiliates') ownership interests in various partnerships affiliated
with the General Partner and the  Partnership,  including the  Partnership.  The
Purchaser  indicated its interest in purchasing  ownership  interests in some of
such partnerships at prices higher than those that would be paid pursuant to the
terms of the Master  Agreement.  The Purchaser and the General  Partner have not
been able to reach an agreement on settlement terms.

   11. BACKGROUND OF THE OFFER.

   Except as otherwise set forth in this Offer to Purchase,  the Purchaser,  and
to the  best  of  Purchaser's  knowledge,  Mr.  Johnson  and  affiliates  of the
foregoing  have had no contacts or  correspondence  with the  Partnership or its
affiliates  regarding  the  Partnership.  Mr.  Johnson  and Bond  Purchase  have
requested access to the books and records of the Partnership.  The Purchaser and
Mr. Johnson have corresponded with affiliates of the Partnership with respect to
the  Purchaser's  ownership  of  limited  partnership  units  in  other  limited
partnerships that are affiliates of the Partnership.



                                       27

<PAGE>



   On December 13, 1999,  Bond Purchase filed a lawsuit  against the Partnership
and  several  affiliated  entities  demanding  access to the books and  records,
including  lists of equity  holders,  of the  entities.  Bond  Purchase has also
recently filed lawsuits in connection  with other  partnerships  affiliated with
the General Partner and the Partnership.

   Since  the week of  December  20,  1999,  the  Purchaser  has had  settlement
discussions  with  the  General  Partner  concerning  the  Purchaser's  (and the
Purchaser's  affiliates') ownership interests in various partnerships affiliated
with the General Partner and the  Partnership,  including the  Partnership.  The
Purchaser  indicated its interest in purchasing  ownership  interests in some of
such partnerships at prices higher than those that would be paid pursuant to the
terms of the Master  Agreement.  The Purchaser and the General  Partner have not
been able to reach an agreement on settlement terms.

   12. SOURCE OF FUNDS.

   The Purchaser expects that  approximately  $4,750,000  (exclusive of fees and
expenses)  would be required to purchase the Units sought pursuant to the Offer,
if tendered.  The Purchaser has escrowed  $4,751,000 from its working capital to
fund the Purchase Price of the Units sought pursuant to the Offer. The Purchaser
transferred  $4,751,000 into an escrow with Assured  Quality Title Company.  The
escrowed  funds will be  released  only (i) to fund the  Purchase  Price for the
purchase  of Units  tendered  upon  consummation  of the  Offer or (ii) upon the
termination of the Offer if on the Expiration  Date any or all of the conditions
of the Offer have not been satisfied or waived.

   13. PURCHASE PRICE  CONSIDERATIONS.  The Purchaser has set the Purchase Price
at $100  net per Unit  (subject  to  adjustment  as set  forth in this  Offer to
Purchase).  In establishing the Purchase Price,  the Purchaser  reviewed certain
publicly available information including among other things: (i) the Partnership
Agreement,  (ii) the Form 10-K and (iii) the Form 10-Q. The Purchaser determined
the Purchase Price pursuant to its  independent  analysis of the Partnership and
the Property.  The Purchaser did not obtain  current  independent  valuations on
appraisals of the assets.  Based on that information,  the Purchaser  considered
several factors, some of which are discussed below.

   Trading History of the Units.  Secondary market sales activity for the Units,
including privately negotiated sales, has been limited and highly sporadic.  The
Form 10-K states that "There is no established public trading market for limited
partnership  units,  nor is one  expected to  develop."  At  present,  privately
negotiated sales and sales through  intermediaries  are the only means available
to a Unit Holder to liquidate an investment in Units (other than this Offer, the
Merger Proposal or other occasional  offers by other partnership  investors,  if
any) because the Units are not listed or traded on any exchange or quoted on any
NASDAQ list or system.



                                       28

<PAGE>



   Partnership   Profiles,   Inc.   tracks  recent  trades  in  certain  limited
partnership  interests. A recent issue of Partnership Spectrum indicates that 25
Units traded in the period from April 1, 1999 through  September 30, 1999 at per
Unit prices  between  $72.51 and $74.08.  Sales may be  conducted  which are not
reported by Partnership  Profiles and the prices of sales through other channels
may differ from those reported by Partnership  Profiles.  The Purchaser does not
know whether the  information  provided by  Partnership  Profiles is accurate or
complete.

   The Purchase Price  represents the price at which the Purchaser is willing to
purchase  Units.  No independent  person has been retained to evaluate or render
any  opinion  with  respect  to  the  fairness  of  the  Purchase  Price  and no
representation  is made by the Purchaser or any affiliate of the Purchaser as to
such  fairness.  The  Purchaser  did not attempt to obtain  current  independent
valuations  or  appraisals of the  underlying  assets owned by the  Partnership.
Other  measures of the value of the Units may be  relevant to Limited  Partners.
Limited  Partners  are  urged  to  consider  carefully  all of  the  information
contained  herein  and  consult  with  their own  advisors,  tax,  financial  or
otherwise,  in  evaluating  the terms of the Offer  before  deciding  whether to
tender Units.

   14. CONDITIONS OF THE OFFER.

   Notwithstanding any other provisions of the Offer, the Purchaser shall not be
required to accept for payment,  purchase or pay for,  subject to Rule  14e-1(c)
under the  Exchange  Act,  any  tendered  Units  (whether  or not any Units have
theretofore  been  accepted for payment or paid for pursuant to the Offer),  and
may  terminate  the Offer as to any Units not then paid for,  if (i) the Minimum
Condition has not been  satisfied or (ii) the Merger  Proposal has been approved
by  Limited  Partners  holding a  majority  of the  outstanding  Units  prior to
consummation of the Offer.  Furthermore,  notwithstanding  any other term of the
Offer,  the Purchaser  will not be required to accept for payment or pay for any
Units not  theretofore  accepted  for payment or paid for and may  terminate  or
amend  the  Offer as to such  Units  if, at any time on or after the date of the
Offer and  before  the  acceptance  of such  Units for  payment  or the  payment
therefore, any of the following conditions exist:

   (a) there  shall have been  threatened,  instituted  or pending  any  action,
proceeding,  application,  audit,  claim or  counterclaim  by any  government or
governmental  authority,  commission or agency,  domestic or foreign,  or by any
other person or before any court or governmental,  regulatory or  administrative
agency, authority or tribunal,  domestic,  foreign or supranational,  which: (i)
makes illegal, delays or otherwise directly or indirectly restrains or prohibits
the making of the Offer or the  acceptance  for payment,  purchase of or payment
for any Units by the  Purchaser;  (ii)  imposes or confirms  limitations  on the
ability of the Purchaser  effectively  to exercise full rights of both legal and
beneficial  ownership of the Units; (iii) requires  divestiture by the Purchaser
of any Units; (iv) causes any material  diminution in the reasonable judgment of
the  Purchaser  of the value of the Units or the  benefits  to be derived by the
Purchaser as a result of the transactions contemplated by the


                                       29

<PAGE>



Offer;  (v) might be  reasonably  expected to  materially  adversely  affect the
business,  properties,  assets,  liabilities,  financial condition,  operations,
results of operations or prospects of the Purchaser, or the Partnership; or (vi)
seeks  to  impose  any  material  condition  to the  Offer  unacceptable  to the
Purchaser;

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

   (c) any change or  development  shall have  occurred  or been  threatened  or
disclosed in the business, properties, assets, liabilities, financial condition,
operations, results of operations or prospects, capitalization, partners' equity
of the Partnership, which is or may be materially adverse to the Partnership;

   (d) the General  Partner of the  Partnership  shall have failed or refused to
take all action that the Purchaser  deems  necessary for the Purchaser to be the
registered  owner of the Units  tendered  and  accepted  for  payment  hereunder
simultaneously  with the  consummation  of the  Offer,  in  accordance  with the
Partnership Agreement and applicable law;

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

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

   The  foregoing  conditions  are for the sole benefit of the Purchaser and its
affiliates and may be (but need not be) asserted by the Purchaser  regardless of
the  circumstances  giving  rise  to such  conditions  or may be  waived  by the
Purchaser in whole or in part at any time.  Any  determination  by the Purchaser
concerning  the  events  described  above  will be final  and  binding  upon all
parties.

                                       30
<PAGE>

   15. CERTAIN LEGAL MATTERS.

   Except  as set  forth in this  Offer to  Purchase,  based  on its  review  of
publicly  available  filings by the  Partnership  with the  Commission and other
publicly available information  regarding the Partnership,  the Purchaser is not
aware of any  licenses  or  regulatory  permits  that would be  material  to the
business  of the  Partnership,  taken as a whole,  and that  might be  adversely
affected by the Purchaser's  acquisition of Units as contemplated herein, or any
filings,  approvals  or  other  actions  by or  with  any  domestic  or  foreign
governmental  authority or  administrative  or  regulatory  agency that would be
required  prior to the  acquisition  of Units by the  Purchaser  pursuant to the
Offer as contemplated  herein, other than the filing of a Tender Offer Statement
on Schedule  14D-1 (which has been filed) and any required  amendments  thereto.
Should any such approval or other action be required,  there can be no assurance
that any such  additional  approval  or  action,  if needed,  would be  obtained
without substantial  conditions or that adverse consequences might not result to
the  Partnership's  business,  or that certain parts of the Partnership's or the
Purchaser's  business might not have to be disposed of or held separate or other
substantial  conditions complied with in order to obtain such approval or action
in the event that such  approvals  were not  obtained or such  actions  were not
taken.

   Appraisal Rights. Limited Partners will not have appraisal rights as a result
of the Offer.

   State Anti-Takeover Laws. A number of states have adopted  anti-takeover laws
which  purport,  to varying  degrees,  to be  applicable  to attempts to acquire
securities of corporations or other entities which are incorporated or organized
in such states or which have substantial  assets,  security  holders,  principal
executive  officers  or  principal  places of  business  therein.  Although  the
Purchaser has not attempted to comply with any state  anti-takeover  statutes in
connection  with the Offer,  the  Purchaser  reserves the right to challenge the
validity or applicability or any state law allegedly applicable to the Offer and
nothing in this Offer to Purchase nor any action taken in  connection  therewith
is  intended as a waiver of such right.  If any state  anti-takeover  statute is
applicable to the Offer,  the Purchaser might be unable to accept for payment or
purchase  Units  tendered  pursuant to the Offer or be delayed in  continuing or
consummating the Offer. In such case, the Purchaser may not be obliged to accept
for purchase or pay for any Units tendered.

   ERISA.  By  executing  and  returning  the Letter of  Transmittal,  a Limited
Partner will be  representing  that either (a) the Limited Partner is not a plan
subject to Title I of the Employee  Retirement  Income  Security Act of 1974, as
amended  ("ERISA"),  or Section  4975 of the Code,  or an entity  deemed to hold
"plan  assets"  within the meaning of 29 C.F.R.  Section  2510.3-101 of any such
plan; or (b) the tender and  acceptance of Units  pursuant to the Offer will not
result in a  nonexempt  prohibited  transaction  under  Section  406 of ERISA or
Section 4975 of the Code.

                                       31

<PAGE>

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

   Antitrust. Under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as
amended  (the  "HSR  Act"),  and  the  rules  and  regulations  that  have  been
promulgated  thereunder by the Federal  Trade  Commission  (the "FTC"),  certain
acquisition  transactions may not be consummated  until certain  information and
documentary  material has been furnished for review by the Antitrust Division of
the Department of Justice and the FTC and certain  waiting  period  requirements
have been satisfied. The Purchaser does not believe any filing is required under
the HSR Act with respect to its acquisition of Units contemplated by the Offer.

   16. CERTAIN FEES AND EXPENSES.

   The Purchaser will not pay any fees or  commissions to any broker,  dealer or
other  person  for  soliciting  tenders  of Units  pursuant  to the  Offer.  The
Purchaser is acting as depositary in  connection  with the Offer.  The Purchaser
will pay all costs and  expenses of printing and mailing the Offer and its legal
fees and expenses.

   17. MISCELLANEOUS.

   The  Offer is being  made to all  Limited  Partners,  Beneficial  Owners  and
Assignees,  all to the extent known by the Purchaser. The Purchaser is not aware
of any state in which the making of the Offer is prohibited by administrative or
judicial action pursuant to a state statute.  If the Purchaser  becomes aware of
any state where the making of the Offer is so  prohibited,  the  Purchaser  will
make a good faith  effort to comply  with any such  statute or seek to have such
statute  declared  inapplicable to the Offer.  If, after such good faith effort,
the Purchaser cannot comply with any applicable  statute,  the Offer will not be
made to (nor will tenders be accepted from or on behalf of) Limited  Partners in
such state.

   Pursuant  to Rule  14d-3 of the  General  Rules  and  Regulations  under  the
Exchange  Act,  the  Purchaser  has filed  with the  Commission  a Tender  Offer
Statement  on  Schedule  14D-1,  together  with  exhibits,   furnishing  certain
additional  information  with  respect  to the  Offer.  Such  statement  and any
amendments  thereto,  including  exhibits,  may be  inspected  and copies may be
obtained at the same places and in the same manner as set forth with  respect to
information  concerning  the  Partnership  in  Section 9  ("Certain  Information
Concerning the Partnership").



                                       32

<PAGE>



   NO  PERSON  HAS  BEEN   AUTHORIZED  TO  GIVE  ANY  INFORMATION  OR  MAKE  ANY
REPRESENTATION  ON BEHALF OF THE PURCHASER NOT CONTAINED HEREIN OR IN THE LETTER
OF TRANSMITTAL  AND, IF GIVEN OR MADE, SUCH INFORMATION OR  REPRESENTATION  MUST
NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED.

                                          Bond Purchase, L.L.C.

January 13, 2000



                                       33

<PAGE>

   Questions  and  requests  for  assistance  may be directed to Bond  Purchase,
L.L.C. at the address and telephone  number listed below.  Additional  copies of
this  Offer to  Purchase,  the  Letter of  Transmittal  and other  tender  offer
materials may be obtained from Bond  Purchase,  L.L.C.  as set forth below,  and
will be furnished promptly at the Purchaser's expense. The Letter of Transmittal
and any other  required  documents  should be sent or  delivered by each Limited
Partner  to  Bond  Purchase,  L.L.C.  at its  address  set  forth  below.  To be
effective,  a duly  completed  and  signed  Letter  of  Transmittal  as  well as
Certificates  representing  any Units  being  tendered  must be received by Bond
Purchase,  L.L.C. at the address set forth below before 12:00 midnight, New York
City Time, on February 11, 2000.


                       By Mail/Hand or Overnight Delivery

                              Bond Purchase, L.L.C.
                          1100 Main Street, Suite 2100
                              Kansas City, MO 64105

                                  By Facsimile

                                 (816) 221-1829


                         For Additional Information Call

                                 (816) 421-4670



                                       34



                              LETTER OF TRANSMITTAL
                                       TO
                  TENDER UNITS OF LIMITED PARTNERSHIP INTEREST
                                       OF
                        MCNEIL REAL ESTATE FUND XX, L.P.

            PURSUANT TO THE OFFER TO PURCHASE DATED JANUARY 13, 2000
                                       BY
                              BOND PURCHASE, L.L.C.

- --------------------------------------------------------------------------------
             THE OFFER, PRORATION PERIOD AND WITHDRAWAL RIGHTS WILL
                   EXPIRE AT MIDNIGHT, NEW YORK CITY TIME, ON
                 FEBRUARY 11, 2000, (THE "EXPIRATION DATE") UNLESS
                                    EXTENDED.
- --------------------------------------------------------------------------------

                              BOND PURCHASE, L.L.C.
                     By Mail, Overnight Courier or By Hand:
                          1100 Main Street, Suite 2100
                           Kansas City, Missouri 64105

<TABLE>
- -----------------------------------------------------------------------------------
                                     DESCRIPTION OF UNITS TENDERED
- -----------------------------------------------------------------------------------
Name(s) and Address(es) of Registered    |
Holder(s) (Please indicate changes or    |Units in McNeil Real Estate Fund XX, L.P.
corrections to the name, address and     |
tax identification number printed        |
below.)
- --------------------------------------------------------------------------------
                                           <C>                  <C>
                                         | 1. Total           | 2. Number of      |
                                         |    Number of       |    Units          |
                                         |    Units           |    Tendered       |
                                         |    Owned           |    for Cash       |
                                         |    (     )         |    (     )        |
- --------------------------------------------------------------------------------
</TABLE>

   To participate in the offer, you must send a duly completed and executed copy
of this Letter of Transmittal,  the certificates representing the Units, and any
other  documents  required by this Letter of  Transmittal so that such documents
are received by Bond Purchase,  L.L.C. on or prior to February 11, 2000,  unless
extended.  The method of delivery of this  Letter of  Transmittal  and all other
required  documents is at your option and risk, and delivery will be deemed made
only when actually  received by Bond  Purchase,  L.L.C.  If delivery is by mail,
registered  mail with return  receipt  requested is  recommended.  In all cases,
sufficient  time should be allowed to assure timely  delivery.  Delivery of this
Letter of Transmittal  or any other required  documents to an address other than
as set forth above does not constitute valid delivery.

<PAGE>

                PLEASE SEND THE CERTIFICATE ORIGINALLY ISSUED TO
                  REPRESENT YOUR INTEREST IN THE PARTNERSHIP TO
                              BOND PURCHASE, L.L.C.
                         WITH THIS LETTER OF TRANSMITTAL

   For  information or assistance in connection with the offer or the completion
of  this  Letter  of  Transmittal,  please  contact  Bond  Purchase,  L.L.C.  at
1-816-421-4670.

   The  instructions  accompanying  this  Letter of  Transmittal  should be read
carefully before this Letter of Transmittal is completed.

<TABLE>
<S>                                                       <S>
 ----------------------------------------------------      ----------------------------------------------------
|             SPECIAL PAYMENT INSTRUCTIONS           |    |             SPECIAL DELIVERY INSTRUCTIONS          |
|              (See Instructions 1 and 9)            |    |               (See Instructions 1 and 9)           |
|                                                    |    |                                                    |
|To be completed ONLY if the  consideration  price of|    |To be completed ONLY if the consideration for the   |
|Units accepted for payment is to be issued in the   |    |purchase price of Units  accepted  for  payment is  |
|name of  someone  other than the undersigned.       |    |to be issued in the name of someone other than the  |
|                                                    |    |undersigned or to the undersigned at an address     |
|[ ] Issue consideration to:                         |    |other than that shown above.                        |
|                                                    |    |                                                    |
|Name _____________________________________________  |    |[ ] Mail consideration to:                          |
|                (Please type or Print)              |    |                                                    |
|                                                    |    |Name_____________________________________________   |
|Address __________________________________________  |    |             (Please Type or Print)                 |
|                                                    |    |                                                    |
|__________________________________________________  |    |Address___________________________________________  |
|                  (Include Zip Code)                |    |                                                    |
|                                                    |    |__________________________________________________  |
|                                                    |    |               (Include Zip Code)                   |
| __________________________________________________ |    |                                                    |
|    (Tax Identification or Social Security No.)     |    | __________________________________________________ |
|                (See Substitute Form W-9)           |    |       (Tax Identification or Social Security No.)  |
|                                                    |    |              (See Substitute Form W-9)             |
 ----------------------------------------------------      ----------------------------------------------------
</TABLE>
                     NOTE: SIGNATURES MUST BE PROVIDED BELOW
               PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY


                                        2

<PAGE>

Ladies and Gentlemen:

   The undersigned hereby tender(s) to Bond Purchase, L.L.C., a Missouri limited
liability company (the "Purchaser"),  the number of units of limited partnership
interest  ("Units") of McNeil Real Estate Fund XX,  L.P.,  a California  limited
partnership (the  "Partnership"),  specified below,  pursuant to the Purchaser's
offer to purchase up to 24,000 of the issued and outstanding Units at a purchase
price of $100 per  Unit,  net to the  seller  in cash  (the  "Purchase  Price"),
without interest thereon, provided,  however, that the Purchaser will not accept
any Units the  acceptance  of which would result in a sale or exchange of 50% or
more of the total interest in capital and profits of the Partnership  within any
12-month  period,  as determined by the Purchaser,  and upon the other terms and
subject to the  conditions  set forth in the Offer to Purchase dated January 13,
2000 (the "Offer to Purchase") and this Letter of  Transmittal  ("the "Letter of
Transmittal,"  which,  together with the Offer to Purchase and any  supplements,
modifications or amendments thereto,  constitute the "Offer"), all as more fully
described in the Offer to Purchase.  The  Purchase  Price will be  automatically
reduced by the  aggregate  amount of  distributions  per Unit,  if any,  made or
declared by the  Partnership  after  December  31, 1999 and on or prior to 12:00
midnight,  New York City time, on February 11, 2000 (the "Expiration  Date"). In
addition,  if a distribution  is made or declared after the Expiration  Date but
prior  to the date on which  the  Purchaser  pays  the  Purchase  Price  for the
tendered Units,  the Purchaser will offset the amount  otherwise due a holder of
Units  pursuant  to the Offer in  respect  of  tendered  Units  which  have been
accepted  for  payment  but  not  yet  paid  for  by  the  amount  of  any  such
distribution.  LIMITED  PARTNERS WHO TENDER THEIR UNITS WILL NOT BE OBLIGATED TO
PAY  ANY  COMMISSIONS  OR  PARTNERSHIP   TRANSFER  FEES,  WHICH  COMMISSIONS  OR
PARTNERSHIP  TRANSFER FEES WILL BE BORNE BY THE PURCHASER.  Receipt of the Offer
to  Purchase  is hereby  acknowledged.  Capitalized  terms used but not  defined
herein have the respective meanings ascribed to them in the Offer to Purchase.

   By executing and delivering this Letter of Transmittal,  a tendering  Limited
Partner  irrevocably  appoints the  Purchaser and designees of the Purchaser and
each of them as such Limited Partner's proxies, with full power of substitution,
in the manner set forth in this Letter of Transmittal to the full extent of such
Limited  Partner's  rights with  respect to the Units  tendered by such  Limited
Partner and accepted for payment by the  Purchaser  (and with respect to any and
all other Units or other securities  issued or issuable in respect of such Units
on or after the date hereof).  All such proxies shall be considered  irrevocable
and coupled with an interest in the tendered  Units.  Such  appointment  will be
effective  when, and only to the extent that,  the Purchaser  accepts such Units
for payment.  Upon such acceptance for payment,  all prior proxies given by such
Limited Partner with respect to such Units (and such other Units and securities)
will be revoked without further action,  and no subsequent  proxies may be given
nor any subsequent  written consents  executed (and, if given or executed,  will
not be deemed effective).  The Purchaser and its designees will, with respect to
the Units (and such other Units and  securities)  for which such  appointment is
effective,  be empowered to exercise all voting and other rights of such Limited
Partner  as they in their  sole  discretion  may deem  proper at any  meeting of
Limited Partners  (including any meeting with respect to the Merger Proposal) or
any adjournment or postponement  thereof, by written consent in lieu of any such
meeting or otherwise. The Purchaser reserves the right to require that, in order
for a Unit to be  deemed  validly  tendered,  immediately  upon the  Purchaser's
acceptance of such Units for payment, the Purchaser must be able to exercise


                                        3

<PAGE>


full  voting rights  with  respect to such Unit and other securities,  including
voting at any meeting of Limited Partners.

   By executing and delivering this Letter of Transmittal,  a tendering  Limited
Partner  also  irrevocably  constitutes  and  appoints  the  Purchaser  and  its
designees as the Limited  Partner's  attorneys-in-fact,  each with full power of
substitution to the extent of the Limited  Partner's  rights with respect to the
Units tendered by the Limited Partner and accepted for payment by the Purchaser.
Such  appointment  will be  effective  when,  and only to the extent  that,  the
Purchaser  accepts the tendered  Units for  payment.  Upon such  acceptance  for
payment,  all prior  powers of  attorney  granted by the  Limited  Partner  with
respect to such Unit will, without further action, be revoked, and no subsequent
powers of  attorney  may be  granted  (and if  granted  will not be  effective).
Pursuant to such  appointment  as  attorneys-in-  fact,  the  Purchaser  and its
designees each will have the power,  among other things, (i) to seek to transfer
ownership  of such Units on the  Partnership  books  maintained  by the transfer
agent  and  registrar  for  the   Partnership   (and  execute  and  deliver  any
accompanying  evidences  of  transfer  and  authenticity  any of them  may  deem
necessary or appropriate in connection  therewith),  (ii) to receive any and all
distributions  made by the Partnership after the Expiration Date, and to receive
all benefits and otherwise  exercise all rights of beneficial  ownership of such
Units in accordance with the terms of the Offer, (iii) to execute and deliver to
the  general  partner of the  Partnership  (the  "General  Partner") a change of
address  form  instructing  the  General  Partner  to send  any  and all  future
distributions  to which the  Purchaser is entitled  pursuant to the terms of the
Offer in respect of tendered Units to the address  specified in such form,  (iv)
to  endorse  any  check  payable  to or upon the order of such  Limited  Partner
representing a distribution  to which the Purchaser is entitled  pursuant to the
terms of the Offer, in each case on behalf of the tendering Limited Partner, and
(v) if legal  title  to the  Units is held  through  an IRA or KEOGH or  similar
account, the Limited Partner understands that this Letter of Transmittal must be
signed by the  custodian  of such IRA or KEOGH  account and the Limited  Partner
hereby authorizes and directs the custodian of such IRA or KEOGH to confirm this
Letter of  Transmittal.  This Power of  Attorney  shall not be  affected  by the
subsequent mental disability of the Limited Partner, and the Purchaser shall not
be  required  to post  bond in any  nature  in  connection  with  this  Power of
Attorney.

   By executing and delivering the Letter of  Transmittal,  a tendering  Limited
Partner  irrevocably  assigns to the Purchaser and its assigns all of the right,
title and interest of such Limited  Partner in the  Partnership  with respect to
the Units  tendered  and  purchased  pursuant to the Offer,  including,  without
limitation,  such Limited Partner's right,  title and interest in and to any and
all  distributions  made by the Partnership after the Expiration Date in respect
of the Units  tendered by such  Limited  Partner and accepted for payment by the
Purchaser, regardless of the fact that the record date for any such distribution
may be a date prior to the Expiration Date.

   By  executing  and  returning  this Letter of  Transmittal,  the  undersigned
represents  that either (a) the  undersigned is not a plan subject to Title I of
the Employee  Retirement  Income  Security Act of 1974, as amended  ("ERISA") or
Section 4975 of the Internal  Revenue Code of 1986, as amended (the "Code"),  or
an entity deemed to hold "plan assets" within the meaning of 29 C.F.R.

                                       4
<PAGE>

Section  2510.3-101 of any such plan; or (b) the tender and  acceptance of Units
pursuant  to the Offer will not  result in a  nonexempt  prohibited  transaction
under Section 406 of ERISA or Section 4975 of the Code.

   By executing this Letter of Transmittal,  the undersigned  hereby  represents
and  warrants to  Purchaser  that it (i) has  received and reviewed the Offer to
Purchase  and (ii) owns the Units and has full  power and  authority  to validly
sell,  assign,  transfer,  convey and deliver to Purchaser  the Units,  and that
effective when the Units are accepted for payment by Purchaser,  the undersigned
hereby  conveys to  Purchaser  and will  hereby  acquire  good,  marketable  and
unencumbered title thereto, free and clear of all options, liens,  restrictions,
charges,  encumbrances,   conditional  sales  agreements  or  other  obligations
relating to the sale or transfer  thereof,  and the Units will not be subject to
any adverse claim. The undersigned  further represents and warrants that it is a
"United  States  person,"  as  defined in Section  7701(a)(30)  of the  Internal
Revenue Code of 1986, as amended.

   All authority  herein  conferred or agreed to be conferred  shall survive the
death or incapacity of the  undersigned,  and any obligations of the undersigned
shall  be  binding  upon  the  heirs,  personal  representatives,   trustees  in
bankruptcy,   legal   representatives,   and   successors  and  assigns  of  the
undersigned.

   The  undersigned  further  represents  and  warrants  that,  to the  extent a
certificate evidencing the Units tendered hereby (the "original certificate") is
not delivered by the undersigned  together with this Letter of Transmittal,  (i)
the  undersigned  represents and warrants to the Purchaser that the  undersigned
has not sold, transferred,  conveyed,  assigned, pledged, deposited or otherwise
disposed of any portion of the Units, (ii) the undersigned has caused a diligent
search of its  records to be taken and has been  unable to locate  the  original
certificate,  (iii)  if the  undersigned  shall  find or  recover  the  original
certificate  evidencing the Units,  the undersigned will immediately and without
consideration  surrender it to the Purchaser;  and (iv) the undersigned shall at
all  times  indemnify,   defend,   and  save  harmless  the  Purchaser  and  the
Partnership,  its  successors,  and its  assigns  from and  against  any and all
claims, actions, and suits whether groundless or otherwise, and from and against
any and all liabilities,  losses, damages,  judgments,  costs, charges,  counsel
fees,  and other expenses of every nature and character by reason of honoring or
refusing to honor the original  certificate  when presented by or on behalf of a
holder in due course of a holder  appearing to or believed by the partnership to
be such, or by issuance or delivery of a replacement certificate,  or the making
of any  payment,  delivery,  or credit in  respect of the  original  certificate
without surrender thereof, or in respect of the replacement certificate.

   The  undersigned  recognizes  that, if proration is required  pursuant to the
terms of the Offer  will  accept for  payment  from among  those  Units  validly
tendered on or prior to the  Expiration  Date and not  properly  withdrawn,  the
maximum number of Units permitted  pursuant to the Offer  (including the maximum
amount possible  without causing a Tax Termination of the  Partnership) on a pro
rata  basis,  based  upon the  number  of Units  validly  tendered  prior to the
Expiration Date and not properly withdrawn;  however, because of restrictions in
the Partnership Agreement (i) a Limited Partner may not make a partial tender of
Units owned by such Limited  Partner if such  Limited  Partner  would  otherwise
retain  less than ten (10)  Units and (ii)  tenders  of less than ten (10) Units
will  only be  accepted  if all the  Units  held by  such  Limited  Partner  are
tendered.

   The  undersigned  understands  that a tender of Units to the  Purchaser  will
constitute a binding

                                       5
<PAGE>

agreement  between the  undersigned and the Purchaser upon the terms and subject
to the conditions of the Offer.  The  undersigned  recognizes that under certain
circumstances  set forth in Section 2  ("Proration;  Acceptance  for Payment and
Payment for Units") and Section 14  ("Conditions  of the Offer") of the Offer to
Purchase,  the  Purchaser  may not be  required to accept for payment any of the
Units tendered  hereby.  In such event,  the  undersigned  understands  that any
Letter of  Transmittal  for Units not  accepted for payment will be destroyed by
the Purchaser.  Except as stated in Section 4 ("Withdrawal Rights") of the Offer
to Purchase, this tender is irrevocable, provided Units tendered pursuant to the
Offer may be withdrawn at any time prior to the Expiration Date.


                                       6
<PAGE>

- --------------------------------------------------------------------------------
                                  Signature Box
                               (See Instruction 2)

   Please  sign  exactly as your name is  printed on the form of this  Letter of
Transmittal. For joint owners, each joint owner must sign. (See Instruction 2)

   TRUSTEES, EXECUTORS, ADMINISTRATORS,  GUARDIANS, ATTORNEYS-IN-FACT,  OFFICERS
OF A  CORPORATION  OR OTHER  PERSONS  ACTING IN A  FIDUCIARY  OR  REPRESENTATIVE
CAPACITY, PLEASE COMPLETE THIS BOX AND SEE INSTRUCTION 2.

   The  signatory  hereto hereby  tenders the Units  indicated in this Letter of
Transmittal to the Purchaser  pursuant to the terms of the Offer,  and certifies
under  penalties  of  perjury  that  the  statements  in  Box A,  Box B and,  if
applicable, Box C and Box D are true.

  X ___________________________________________________________________________
                              (Signature of Owner)

  X ___________________________________________________________________________
                           (Signature of Joint Owner)

Name and Capacity (if other than individuals):_________________________________

Title: ________________________________________________________________________

Address: ______________________________________________________________________
           (City)                       (State)                      (zip)

Area Code and Telephone No. (Day): ____________________________________________

                             (Evening): _______________________________________

               Signature(s) Guarantee Required For All Signatures
                               (See Instruction 2)

 Name and Address of Eligible Institution: ____________________________________

 ______________________________________________________________________________

 ______________________________________________________________________________

 Authorized Signature:  X______________________________________________________

 Name: ________________________________________________________________________

 Title:_____________________________________    Date: _________________________
- --------------------------------------------------------------------------------

                                        7
<PAGE>
                               TAX CERTIFICATIONS
                               (See Instruction 3)

   By signing  the Letter of  Transmittal  in the  Signature  Box,  the  Limited
Partner certifies as true under penalty of perjury, the representations in Boxes
A, B and C below. Please refer to the attached  instructions for completing this
Letter of Transmittal and Boxes A, B and C below.


- --------------------------------------------------------------------------------
                                      BOX A
                               SUBSTITUTE FORM W-9
                               (See Instruction 3)

The Limited  Partner  hereby  certifies  the  following to the  Purchaser  under
penalties of perjury:

(i)   The Taxpayer  Identification  No.  ("TIN")  printed (or  corrected) on the
      front of this  Letter of  Transmittal  is the  correct  TIN of the Limited
      Partner,  unless the Units are held in an  Individual  Retirement  Account
      ("IRA"),  or if box C is checked,  the  Limited  Partner has applied for a
      TIN.  If the  Limited  Partner  has  applied for a TIN, a TIN has not been
      issued to the  Limited  Partner,  and either (a) the  Limited  Partner has
      mailed or delivered an application to receive a TIN to the appropriate IRS
      Center  or  Social  Security  Administration  Office,  or (b) the  Limited
      Partner  intends to mail or deliver an  application in the near future (it
      being understood that if the Limited Partner does not provide a TIN to the
      Purchaser, 31% of all reportable payments made to the Limited Partner will
      be withheld); and

(ii)  Unless  this box [ ] is  checked,  the  Limited  Partner is not subject to
      back-up withholding either because the Limited Partner, (a) is exempt from
      back-up  withholding;  (b) has not  been  notified  by the IRS  that  such
      Limited Partner is subject to back-up withholding as a result of a failure
      to report all interest or  dividends;  or (c) has been notified by the IRS
      that such Limited Partner is no longer subject to back-up withholding.

Note: Place an "X" in the box in (ii)  above,  only if you are unable to certify
      that the Limited Partner is not subject to back-up withholding.
- --------------------------------------------------------------------------------

                                        8

<PAGE>

- --------------------------------------------------------------------------------
                                      BOX B
                                FIRPTA AFFIDAVIT
                               (See Instruction 3)
- --------------------------------------------------------------------------------

   Under  Section  1445(e)(5)  of the Internal  Revenue Code and Treas.  Reg. 1.
1445-1(d),  a transferee  must withhold tax equal to 10% of the amount  realized
with respect to certain transfers of an interest in a partnership if 50% or more
of the value of its gross assets  consists of U.S. real  property  interests and
90% or more of the value of its gross  assets  consists  of U.S.  real  property
interests plus cash equivalents, and the holder of the partnership interest is a
foreign  person.  To inform the Purchaser  that no  withholding is required with
respect to the Limited  Partner's Units in the  Partnership,  the person signing
this Letter of Transmittal  hereby  certifies the following  under  penalties of
perjury:

   (i)   Unless this box [ ] is checked,  the Limited Partner, if an individual,
         is a U.S.  citizen  or a resident  alien for  purposes  of U.S.  income
         taxation,   and  if  other  than  an  individual,   is  not  a  foreign
         corporation,  foreign partnership,  foreign estate or foreign trust (as
         those terms are  defined in the  Internal  Revenue  Code and Income Tax
         Regulations);

   (ii)  The Limited  Partner's U.S. social security number (for individuals) or
         employer  identification  number  (for  non-individuals)  is correct as
         furnished  in the blank  provided  for that purpose on the front of the
         Letter of Transmittal;

   (iii) The Limited Partner's home address (for individuals), or office address
         (for nonindividuals),  is correctly printed (or corrected) on the front
         of this Letter of Transmittal.

   The  person  signing  this  Letter  of  Transmittal   understands  that  this
certification  may be disclosed to the IRS by the  Purchaser  and that any false
statements contained herein could be punished by fine, imprisonment, or both.
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
                                      BOX C
                               SUBSTITUTE FORM W-8
                               (See Instruction 4)
   By  checking  this box [ ], the person  signing  this  Letter of  Transmittal
hereby  certifies  under  penalties  of perjury  that the Limited  Partner is an
"exempt foreign person" for purposes of the Back-up  Withholding rules under the
U.S.  Federal  income tax laws,  because the Limited  Partner has the  following
characteristics:

   (i)   Is  a  nonresident   alien   individual   or  a  foreign   corporation,
         partnership, estate or trust;

   (ii)  Is an individual,  has not been and plans not to be present in the U.S.
         for a total of 183 days or more during the calendar year; and

   (iii) Neither engages,  nor plans to engage, in a U.S. trade or business that
         has  effectively  connected  gains from  transactions  with a broker or
         barter exchange.
- --------------------------------------------------------------------------------

                                       9
<PAGE>

                INSTRUCTIONS FOR COMPLETING LETTER OF TRANSMITTAL
              Forming Part of the Terms and Conditions of the Offer
     =======================================================================
          FOR ASSISTANCE IN COMPLETING THE LETTER OF TRANSMITTAL, CALL:
                     Bond Purchase, L.L.C. AT 1-816-421-4670
    =======================================================================

1.   Delivery of Letter of  Transmittal.  For  convenience  in responding to the
     Offer, a self-addressed,  postage-paid  envelope had been enclosed with the
     Offer to Purchase. However, to ensure receipt of the Letter of Transmittal,
     it is  suggested  that you use an  overnight  courier  or, if the Letter of
     Transmittal  is to be  delivered  by  United  States  mail,  that  you  use
     certified or registered mail, return receipt requested.  To be effective, a
     duly completed and signed Letter of Transmittal (or facsimile  thereof) and
     certificates  evidencing  tendered Units must be received by Bond Purchase,
     L.L.C.  at the address  (or  facsimile  number) set forth below  before the
     Expiration Date,  12:00 Midnight,  New York City Time on February 11, 2000,
     unless extended.  LETTERS OF TRANSMITTAL WHICH HAVE BEEN DULY EXECUTED, BUT
     WHERE NO  INDICATION  IS MARKED IN THE "NUMBER OF UNITS  TENDERED"  COLUMN,
     SHALL BE DEEMED TO HAVE TENDERED ALL UNITS  PURSUANT TO THE OFFER.  Because
     of restrictions in the Partnership Agreement, (i) a Limited Partner may not
     make a  partial  tender  of Units  owned by such  Limited  Partner  if such
     Limited  Partner would  otherwise  retain less than ten (10) Units and (ii)
     tenders  of less than ten (10) Units  will only be  accepted  if all of the
     Units held by such Limited Partner are tendered.

     By Mail/hand Delivery or                  Bond Purchase, L.L.C.
      Overnight Courier:                       1100 Main Street, Suite 2100
                                               Kansas City, Missouri 64105


     By Facsimile:                             (816) 221-1829


     For Additional Information Call:          (816) 421-4670

     The  method  of  delivery  of  the  Letter  of  Transmittal,   certificates
     evidencing tendered units and all other required documents is at the option
     and sole risk of the tendering  Limited  Partner,  and the delivery will be
     deemed made only when actually  received by Bond  Purchase,  L.L.C.  In all
     cases,  sufficient  time should be allowed to assure  timely  delivery.  If
     tendering  by  facsimile,  please mail the  original  copy of the Letter of
     Transmittal  (along with  certificates  evidencing  tendered units) to Bond
     Purchase, L.L.C. at the address listed above.

                                       10

<PAGE>

     All tendering  holders of Units, by execution of this Letter of Transmittal
     or  facsimile  hereof,  waive  any  right  to  receive  any  notice  of the
     acceptance of their Units for payment.

2.   Signatures.  All Limited  Partners  must sign in the  Signature Box of this
     Letter  of  Transmittal.  If the Units are held in the names of two or more
     persons, all such persons must sign the Letter of Transmittal. When signing
     as  a  general  partner,  corporate  officer,  attorney-in-fact,  executor,
     custodian,  administrator  or  guardian,  please  give full  title and send
     proper evidence of authority satisfactory to the Purchaser with this Letter
     of Transmittal. With respect to most trusts, the Partnership will generally
     require only the named trustee to sign the Letter of Transmittal. For Units
     held in a custodial account for minors, only the signature of the custodian
     will be required.

     For IRA custodial accounts, the beneficial owner should return the executed
     Letter of Transmittal to Bond Purchase,  L.L.C. as specified in Instruction
     1  herein.  Such  Letter of  Transmittal  will  then be  forwarded  by Bond
     Purchase,  L.L.C. to the custodian for additional execution. Such Letter of
     Transmittal  will not be considered  duly completed until after it has been
     executed by the custodian.

     If any  tendered  Units  are  registered  in  different  names,  it will be
     necessary  to  complete,  sign  and  submit  as many  separate  Letters  of
     Transmittal as there are different  registrations of  certificates.  If the
     Letter  of  Transmittal  is signed  by the  registered  holder of the Units
     tendered  herewith and payment is to be made directly to that holder,  then
     no signature guarantee is required on the Letter of Transmittal. Similarly,
     if the Units are  tendered for the account of a member firm of a registered
     national  securities  exchange,  a member of the  National  Association  of
     Securities Dealers,  Inc. or a commercial bank, savings bank, credit union,
     savings and loan  association or trust company having an office,  branch or
     agency in the United States (each an "Eligible Institution"),  no signature
     guarantee is required on the Letter of Transmittal.  However,  in all other
     cases, all signatures on the Letter of Transmittal must be guaranteed by an
     Eligible Institution.

3.   U.S. Persons.  A Limited Partner who or which is a United States citizen OR
     a  resident  alien   individual,   a  domestic   corporation,   a  domestic
     partnership,  a domestic trust or a domestic estate (collectively,  "United
     States  Persons")  as those  terms are  defined  in the Code and Income Tax
     Regulations,   should  follow  the  instructions   below  with  respect  to
     certifying Boxes A and B.

     Taxpayer  Identification  Number.  To avoid 31%  federal  income tax backup
     withholding,  the Limited  Partner  must furnish his, her or its TIN in the
     blank  provided for that  purpose on the back of the Letter of  Transmittal
     and certify under penalties of perjury Box A, B and, if applicable, Box C.

     When  determining  the TIN to be  furnished,  please refer to the following
     note as a guideline:

                                       11
<PAGE>

          NOTE: INDIVIDUAL ACCOUNTS should reflect their own TIN. JOINT ACCOUNTS
          should reflect the TIN of the person whose name appears  first.  TRUST
          ACCOUNTS  should reflect the TIN assigned to the Trust.  IRA CUSTODIAL
          ACCOUNTS should reflect the TIN of the custodian.  CUSTODIAL  ACCOUNTS
          FOR THE  BENEFIT  OF  MINORS  should  reflect  the  TIN of the  minor.
          CORPORATIONS  OR  OTHER  BUSINESS  ENTITIES  should  reflect  the  TIN
          assigned to that entity.  If you need additional  information,  please
          see the attached copy of the Guidelines for  Certification of Taxpayer
          Identification Number on Substitute Form W-9.

     Substitute Form W-9 - Box A.

     (i) In order to avoid  31%  federal  income  tax  backup  withholding,  the
     Limited  Partner  must provide to the  Purchaser in the blank  provided for
     that purpose on the back of the Letter of Transmittal the Limited Partner's
     correct TIN and  certify,  under  penalties  of perjury,  that such Limited
     Partner is not subject to such backup  withholding.  The TIN being provided
     on the  Substitute  Form W-9 is that of the registered  Limited  Partner as
     indicated on the back of the Letter of Transmittal. If a correct TIN is not
     provided,  penalties  may be imposed by the IRS, in addition to the Limited
     Partner  being  subject to backup  withholding.  Certain  Limited  Partners
     (including,  among  others,  all  corporations)  are not  subject to backup
     withholding.  Backup  withholding is not an additional  tax. If withholding
     results in an overpayment of taxes, a refund may be obtained from the IRS.

     (ii) Do not  check  the box in Box A,  Part  (ii),  unless  you  have  been
     notified by the IRS that you are subject to backup withholding.

     FIRPTA  Affidavit - Box B. To avoid  withholding of tax pursuant to Section
     1445 of the Code,  each  Limited  Partner  who or which is a United  States
     Person (as defined in Instruction 3 above) must certify, under penalties of
     perjury,  the  Limited  Partner's  TIN and  address,  and that the  Limited
     Partner is not a foreign  person.  Tax withheld  under  Section 1445 of the
     Internal  Revenue Code is not an additional tax. If withholding  results in
     an overpayment of tax, a refund may be obtained from the IRS. Check the box
     in Box B,  Part  (ii)  only  if you  are not a U.S.  Person,  as  described
     therein.

4.   Foreign  Persons - Box C. In order for a Limited  Partner  who is a foreign
     person (i.e., not a United States Person as defined in Instruction 3 above)
     to qualify as exempt  from 31% backup  withholding,  such  foreign  Limited
     Partner must certify, under penalties of perjury, the statement in Box C of
     this Letter of  Transmittal  attesting to that foreign  person's  status by
     checking  the box in such  statement.  UNLESS  SUCH  BOX IS  CHECKED,  SUCH
     FOREIGN PERSON WILL BE SUBJECT TO 31% WITHHOLDING OF TAX UNDER SECTION 1445
     OF THE CODE.

5.   Conditional Tenders. No alternative, conditional or contingent tenders will
     be accepted.

                                       12
<PAGE>


6.   Validity of Letter of Transmittal.  All questions as to the validity, form,
     eligibility  (including  time of  receipt)  and  acceptance  of a Letter of
     Transmittal will be determined by the Purchaser and such determination will
     be final  and  binding.  The  Purchaser's  interpretation  of the terms and
     conditions of the Offer  (including  these  instructions  for the Letter of
     Transmittal)  also will be final and binding.  The Purchaser  will have the
     right to  waive  any  irregularities  or  conditions  as to the  manner  of
     tendering.  Any  irregularities  in  connection  with tenders must be cured
     within such time as the Purchaser shall determine  unless waived by it. The
     Letter of Transmittal will not be valid unless and until any irregularities
     have  been  cured  or  waived.  The  Purchaser  is  under  no  duty to give
     notification  of  defects  in a Letter  of  Transmittal  and will  incur no
     liability for failure to give such notification.

7.   Assignee  Status.  Assignees must provide  documentation  to Bond Purchase,
     L.L.C.  which  demonstrates,  to the  satisfaction  of the Purchaser,  such
     person's status as an assignee.

8.   Inadequate  Space. If the space provided herein is inadequate,  the numbers
     of Units and any other information  should be listed on a separate schedule
     attached  hereto  and  separately  signed on each page  thereof in the same
     manner as this Letter of Transmittal is signed.

9.   Special Payment and Delivery Instructions. If consideration is to be issued
     in the name of a person other than the person  signing the Signature box of
     the  Letter of  Transmittal  or if  consideration  is to be sent to someone
     other than such  signer or to an  address  other than that set forth on the
     Letter of Transmittal in the box entitled  "Description of Units Tendered,"
     the appropriate boxes on the Letter of Transmittal should be completed.

   Questions  and  requests  for  assistance  may be directed to Bond  Purchase,
L.L.C. at its address and telephone  number listed below.  Additional  copies of
the  Offer to  Purchase,  the  Letter of  Transmittal  and  other  tender  offer
materials may be obtained from Bond  Purchase,  L.L.C.  as set forth below,  and
will be furnished promptly at the Purchaser's expense. You may also contact your
broker,  dealer,  commercial bank, trust company or other nominee for assistance
concerning the Offer.


                              Bond Purchase, L.L.C.
                          1100 Main Street, Suite 2100
                           Kansas City, Missouri 64105

                               Call (816) 421-4670

                                       13
<PAGE>


            GUIDELINES FOR CERTIFICATION OF TAXPAYER IDENTIFICATION
                         NUMBER ON SUBSTITUTE FORM W-9

   Guidelines for determining the proper identification number to give the payer
Social  Security  numbers  have nine  digits  separated  by two  hyphens:  i.e.,
000-00-0000.  Employer identification numbers have nine digits separated by only
one hyphen: i.e., 00-0000000.  The table below will help determine the number to
give the payer.

<TABLE>
<S>                                                     <S>
FOR THIS TYPE OF ACCOUNT:                               GIVE THE TAXPAYER
                                                        IDENTIFICATION NUMBER OF

1.    An individual account                             The individual

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

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

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

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

5.    Sole proprietorship account                       The owner(3)

6.    A valid trust, estate or pension trust            The legal entity (Do not furnish the
                                                        identifying number of the personal
                                                        representative or trustee unless the
                                                        legal entity itself is not designated
                                                        in the account title.)(4)

7.    Corporate                                         The corporation

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

9.     Partnership                                      The partnership

10.    A broker or registered nominee                   The broker or nominee

</TABLE>

                                       14
<PAGE>

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

(1)    List first and circle the name of the person whose number you furnish. If
       only one person on a joint account has an SSN, that person's  number must
       be furnished.

(2)    Circle the minor's name and furnish the minor's social security number.

(3)    Show your individual name. You may also enter your business name. You may
       use your social security number or employer identification number.

(4)    List  first and circle the name of the legal  trust,  estate,  or pension
       trust.

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

   Obtaining a Number

   If you do not have a taxpayer  identification  number or you do not know your
number,  obtain Form SS-5,  Application  for a Social  Security Number Card (for
individuals),  or Form SS-4, Application for Employer Identification Number (for
businesses and all other  entities),  at the local office of the Social Security
Administration or the Internal Revenue Service and apply for a number.

   Payees Exempt from Back-up Withholding

   Payees specifically exempted from back-up withholding on ALL payments include
the following:

      - A corporation.

      - A financial institution.

      - An  organization  exempt from tax under  section  501(a) of the Internal
        Revenue  Code  of  1986,  as  amended  (the  "Code"),  or an  individual
        retirement plan.

      - The United States or any agency or instrumentality thereof.

      - A State, the District of Columbia, a possession of the United States, or
        any subdivision or instrumentality thereof.


                                       15
<PAGE>

      - A foreign government,  a political  subdivision of a foreign government,
        or any agency or instrumentality thereof. An international  organization
        or any agency or instrumentality thereof.

      - A registered dealer in securities or commodities  registered in the U.S.
        or a possession of the U.S. A real estate investment trust.

      - A common trust fund operated by a bank under section 584(a) of the Code.

      - An exempt charitable  remainder trust or a non-exempt trust described in
        section  4947(a)(1).  An  entity  registered  at  all  times  under  the
        Investment Company Act of 1940.

      - A foreign central bank of issue.

      - A futures  commission  merchant  registered  with the Commodity  Futures
        Trading Commission.

      Payments of dividends  and patronage  dividends  not generally  subject to
back-up withholding include the following:

      - Payments to nonresident aliens subject to withholding under section 1441
        of the Code.

      - Payments to Partnerships  not engaged in a trade or business in the U.S.
        and which have at least one nonresident partner.

      - Payments of patronage dividends where the amount received is not paid in
        money.

      - Payments made by certain foreign organizations.

      - Payments made to an appropriate nominee.

      - Section 404(k) payments made by an ESOP.

      Payments of interest not generally subject to back-up  withholding include
the following:

      - Payments of interest on obligations issued by individuals. NOTE: You may
        be subject to back-up  withholding  if this interest is $600 or more and
        is paid in the course of the payer's  trade or business and you have not
        provided  your  correct  taxpayer  identification  number to the  payer.
        Payments of tax exempt interest  (including  exempt  interest  dividends
        under section 852 of the Code).



                                       16
<PAGE>

      - Payments  described  in section  6049(b)(5)  of the Code to  nonresident
        aliens.  Payments on tax-free  covenant  bonds under section 1451 of the
        Code.

      - Payments  made by certain  foreign  organizations.  Payments of mortgage
        interest to you.

      - Payments made to an appropriate nominee.


     Penalties

     (1) Penalty for failure to furnish taxpayer  identification  number--If you
fail to furnish your correct taxpayer  identification number to a payer, you are
subject to a penalty of $50 for each such failure  unless your failure is due to
reasonable cause and not to willful neglect.

     (2) Civil penalty for false information with respect to withholding--If you
make a false statement with no reasonable basis that results in no imposition of
back-up withholding, you are subject to a penalty of $500.

     (3)  Criminal  penalty  for  falsifying  information--Willfully  falsifying
certifications or affirmations may subject you to criminal  penalties  including
fines and/or imprisonment.

     FOR  ADDITIONAL  INFORMATION  CONTACT YOUR TAX  CONSULTANT  OR THE INTERNAL
REVENUE SERVICE.


                                       17
<PAGE>


                              BOND PURCHASE, L.L.C.
                          1100 Main Street, Suite 2100
                           Kansas City, Missouri 64105

                               Call (816) 421-4670


                                       18

                              Bond Purchase, L.L.C.
                          1100 Main Street, Suite 2100
                              Kansas City, MO 64105

                                January 13, 2000

                         $100 PER UNIT OFFER TO PURCHASE

To Limited Partners in McNeil Real Estate Fund XX, L.P.:

   BOND  PURCHASE,   L.L.C.,   A  MISSOURI   LIMITED   LIABILITY   COMPANY  (THE
"PURCHASER"),  IS OFFERING TO PURCHASE ALL OF THE  OUTSTANDING  UNITS OF LIMITED
PARTNERSHIP  INTEREST  (THE  "UNITS") IN McNEIL  REAL ESTATE FUND XX, L.P.  (THE
"PARTNERSHIP")  FOR A CASH PURCHASE  PRICE OF $100 PER UNIT,  NET TO THE SELLER,
UPON THE TERMS AND SUBJECT TO THE  CONDITIONS SET FORTH IN THE ATTACHED OFFER TO
PURCHASE  DATED JANUARY 13, 2000 AND THE RELATED  LETTER OF  TRANSMITTAL  (WHICH
TOGETHER CONSTITUTE THE "OFFER").

   Unless extended by the Purchaser,  the Offer is effective until midnight, New
York City time, on February 11, 2000. The Offer is conditioned upon a minimum of
12,378 of the outstanding Units being tendered. A Limited Partner may tender any
or all of his or her Units; however,  because of restrictions in the Partnership
Agreement (i) a Limited  Partner may not make a partial tender of Units owned by
such Limited Partner if such Limited  Partner would  otherwise  retain less than
ten (10)  Units  and (ii)  tenders  of less  than ten (10)  Units  will  only be
accepted if all the Units held by such Limited Partner are tendered.

   The  materials  included  in  this  package  include  important   information
concerning  the  Purchaser,   the  terms  and  conditions  to  the  Offer,   tax
implications and instructions for tendering your Units. It is important that you
take some time to read  carefully the enclosed  Offer to Purchase and the Letter
of Transmittal in order to evaluate the Offer being made by the Purchaser.

   In reviewing the Offer, please note:

   -  If Limited  Partners  holding a majority of the  outstanding  Units of the
      Partnership  vote in favor of the  Partnership's  merger proposal (as more
      fully  described  in  Section  9  of  the  Offer  to  Purchase   ("Certain
      Information    Concerning   the   Partnership-Master   Agreement")),   the
      Partnership  has  estimated that the Limited Partners will receive $92 per
      Unit.


<PAGE>

   -  No Commissions and No Transfer Fees.

      The  Purchaser  will pay any transfer fees charged by the  Partnership  in
      connection with  transferring  the ownership of your Units pursuant to the
      Offer and you will not incur any  commissions in connection with tendering
      your Units pursuant to the Offer.

   -  No More K-1 Reporting Costs if You Sell All of Your Units.

      If you sell all of your  Units you will  avoid  the  expense,  delay,  and
      complications in filing complex tax returns which result from an ownership
      of Units.

   You must decide  whether to tender  your Units  based on your own  particular
circumstances,  including  your  judgment of the value of your Units taking into
account their upside  potential and risks. You should consult with your advisors
about the financial,  tax, legal and other  implications to you of accepting the
Offer.

   If you desire additional  information  regarding the Offer or need assistance
in tendering your Units, you may call Bond Purchase,  L.L.C. at 1-816- 421-4670.
Informed and courteous agents are available to assist you.


                                        Bond Purchase, L.L.C.

                                       2

                                ESCROW AGREEMENT


     THIS Escrow Agreement (the "Agreement") is made and entered into as of this
11th day of January,  2000,  by and between Bond  Purchase,  L.L.C.,  a Missouri
limited liability company ("Bond Purchase") and Assured Quality Title Company, a
Missouri  corporation  located  at 1001  Walnut,  Kansas  City,  Missouri  64106
("Assured").

     WHEREAS,  Bond  Purchase is  contemporaneously  making a tender  offer (the
"Tender Offer") to purchase limited  partnership  units ("Units") of McNeil Real
Estate Fund XX, L.P., a California limited  partnership  ("McNeil XX"), pursuant
to certain  terms and  conditions  more  specifically  described in that certain
Offer to Purchase dated January 13, 2000 (the "Offer to Purchase"); and

     WHEREAS,  pursuant  to the terms of the Offer to  Purchase,  Bond  Purchase
intends to utilize its own working capital (the "Bond Purchase Capital") to fund
the purchase of Units; and

     WHEREAS,  to provide adequate  assurances to the limited partners of McNeil
XX that Bond Purchase has  sufficient  funds  available to consummate the Tender
Offer,  Assured has agreed to act as escrow  agent and escrow the Bond  Purchase
Capital for payment of the purchase of Units pursuant to the Tender Offer; and

     WHEREAS,  Bond Purchase desires to appoint Assured as escrow agent ("Escrow
Agent") and make arrangements for the delivery and possession of the Escrow Fund
(as defined below); and

     WHEREAS,  Assured is willing to act as such  Escrow  Agent for  purposes of
receiving,  holding  and  distributing  the Escrow Fund in  accordance  with the
provisions of this Agreement.

         NOW, THEREFORE, in consideration of the premises and for other good and
valuable  consideration,  the  receipt  and  sufficiency  of  which  are  hereby
expressly acknowledged, the parties agree as follows:

     1.  ESTABLISHMENT  OF ESCROW FUND.  Bond Purchase  hereby agrees to deposit
Four Million Seven Hundred Fifty-One Thousand Dollars ($4,751,000)  (the "Escrow
Fund") with the Escrow Agent,  which hereby acknowledges receipt thereof as  the
Escrow Fund.

                                       1
<PAGE>

     2. APPOINTMENT OF ESCROW AGENT.

     (a) Bond  Purchase  hereby  appoints  Assured  as Escrow  Agent  under this
Agreement,  and Assured accepts such appointment,  for the purpose of receiving,
holding,  investing and distributing  the Escrow Fund in the manner  hereinafter
described for the benefit of Bond Purchase.

     (b) Escrow Agent shall be entitled to a reasonable  administration fee (the
"Administration  Fee") and reimbursement for reasonable  out-of-pocket  expenses
incurred in connection  with the performance of its duties under this Agreement.
Responsibility  for such  Administration Fee and expenses shall be borne by Bond
Purchase,  and such  Administration  Fee and expenses may be paid  directly from
proceeds of the Escrow Fund.

     (c) Escrow Agent may conclusively  rely and shall be protected in acting or
refraining from acting upon any document, instrument,  certificate,  instruction
or signature  believed by it to be genuine and may assume and shall be protected
in assuming  that any person  purporting to give any notice or  instructions  in
accordance  with this Agreement or in connection  with any  transaction to which
this Agreement relates has been duly authorized to do so. Escrow Agent shall not
be obligated  to make any inquiry as to the  authority,  capacity,  existence or
identity  of any  person  purporting  to have  executed  any  such  document  or
instrument or have made any such signature or purporting to give any such notice
or instructions.

     (d) In the event that Escrow  Agent shall be  uncertain as to its duties or
rights hereunder or shall receive  instructions  with respect to the Escrow Fund
which,  in its sole  opinion,  are in conflict  with either  other  instructions
received by it or any provision of this Agreement,  it shall,  without liability
of any kind, be entitled to hold the Escrow Fund, pending the resolution of such
uncertainty to Escrow Agent's sole satisfaction, by final judgment of a court or
courts of competent  jurisdiction or otherwise,  or Escrow Agent, at its option,
may, in final satisfaction of its duties hereunder, deposit the Escrow Fund with
the clerk of any other court of competent jurisdiction.

     (e) Escrow Agent  undertakes  to perform only such duties as are  expressly
set forth herein and shall not be bound in any way by any agreement between Bond
Purchase  and any  third  party  (whether  or not  Escrow  Agent  has  knowledge
thereof).

     (f) Escrow  Agent  shall not be liable  for any action  taken by it in good
faith  and  believed  by it to be  authorized  or  within  the  rights or powers
conferred upon it by this Agreement  (provided that Escrow Agent shall be liable
for its gross negligence or willful misconduct), and may consult with counsel of
its own choice and shall have full and

                                       2
<PAGE>

complete  authorization  and  protection  for any action taken or suffered by it
hereunder in good faith and in accordance with the opinion of such counsel.

     3.  INDEMNIFICATION.  Bond Purchase agrees to indemnify  Escrow Agent,  its
directors,  officers,  agents and  employees and any person who  "controls"  the
Escrow Agent within the meaning of Section 15 of the  Securities Act of 1933, as
amended  (collectively,  the  "Indemnified  Parties")  against,  and  hold  them
harmless from, any and all loss, liability, cost, damage and expense, including,
without  limitation,  costs of  investigation  and  reasonable  counsel fees and
expenses,  which any of the Indemnified Parties may suffer or incur by reason of
any action,  claim or proceeding brought against any of the Indemnified Parties,
arising out of or relating in any way to this Agreement,  other than any action,
claim or proceeding to the extent resulting from the gross negligence or willful
misconduct of such  Indemnified  Party.  The  provisions of this Section 3 shall
survive the termination of this Agreement.

     4. INVESTMENT OF ESCROW FUND.  Escrow Agent shall invest the Escrow Fund in
an interest bearing account designated in writing by Bond Purchase.

     5.  DISTRIBUTION  OF ESCROW  FUND.  The Escrow Agent shall  distribute  the
Escrow Fund as follows:

     (a) In the event that Bond  Purchase  desires or is obligated to consummate
the Tender Offer, Bond Purchase shall execute,  and deliver to Escrow Agent, (i)
a certificate  stating that Bond Purchase is  consummating  the Tender Offer and
needs  to draw on the  Escrow  Fund to fund  payment  to the  tendering  limited
partners of McNeil XX (the "Consummation Certificate").

     (b) Upon receipt of the Certificate by Escrow Agent, Escrow Agent shall, as
soon as is reasonably  practical,  distribute that portion of the Escrow Fund to
Bond  Purchase  that  is  equal  to the  amount  required  by Bond  Purchase  to
consummate the Tender Offer (the "Payment Amount").

     (c) After distribution of the Payment Amount, any and all amounts remaining
in the Escrow Fund shall be distributed to Bond Purchase by Escrow Agent as soon
as is reasonably practicable.

     (d) In the event the Tender Offer is terminated on or after the  expiration
date of the  Tender  Offer as a result  of any or all of the  conditions  of the
Offer not having been  satisfied  or waived,  Bond  Purchase  shall  execute and
deliver to Escrow Agent a certificate  stating that Bond Purchase has terminated
the Tender Offer as a result of any or all of the

                                       3

<PAGE>

conditions  of the  Offer  not  being  satisfied  or  waived  (the  "Termination
Certificate").  Upon receipt of the Termination Certificate, Escrow Agent shall,
as  soon  as is  reasonably  practicable,  distribute  the  Escrow  Fund to Bond
Purchase,  less any reasonable  out-of-pocket  expenses  previously  incurred by
Escrow Agent in connection with fulfilling its obligations under this Agreement.

     (e) All interest earned with respect to the Escrow Fund ("Earnings")  shall
be added to the Escrow  Fund and held,  invested  and  distributed  as  provided
herein.  The Earnings  shall  constitute  taxable  income of Bond  Purchase when
received or earned by the Escrow  Fund.  Escrow  Agent shall  prepare and timely
file appropriate information returns and statements as required by law reporting
the Earnings as taxable income to Bond Purchase.

     6. NOTICES. All notices and other  communications  hereunder shall be given
to Bond Purchase at 1100 Main Street,  Suite 2100,  Kansas City,  Missouri 64105
and to Escrow Agent at 1001 Walnut, Kansas City, Missouri 64106.

     7.  CONFIDENTIALITY.  Until such time as Bond Purchase's  Schedule 14d-1 in
connection  with the Tender  Offer is filed  with the  Securities  and  Exchange
Commission:

     (a) Any confidential or proprietary  matters or information  (including any
information concerning the Tender Offer) obtained by any party to this Agreement
respecting another party to this Agreement,  or any of such party's  affiliates,
during  the  course  of  preparing,  documenting  or  administering  the  escrow
contemplated  hereby;  the existence of this Agreement and the Tender Offer; and
the terms of this Agreement and the Tender Offer (except for information that is
generally  available to the public other than as a result of a disclosure by the
recipient or his or its  representatives or otherwise available to the recipient
on a non-confidential basis), will be kept in strict confidence by the recipient
and will not be disclosed by the  recipient to any third party without the prior
written consent of the other parties to this Agreement;  provided, however, that
all or any portion of such  information may be disclosed by the recipient (i) to
the extent  required by applicable  law or (ii) to any third party  professional
adviser, attorney,  accountant or lender associated with the recipient who needs
to know such confidential information to assist the recipient in connection with
the escrow;  the recipient  shall inform such third parties of the  confidential
nature  of such  information  and  direct  such  third  parties  to  treat  such
information in a manner consistent with this Section 7(a); and

     (b).  Escrow Agent shall not issue any public  announcement  concerning the
escrow or the Tender Offer without the prior written  approval of Bond Purchase,
unless in the opinion of any of the parties'  legal counsel an  announcement  is
required to be made to


                                       4
<PAGE>

comply with the  requirements of applicable law or regulation,  in which event a
facsimile  transmission of the text of any such  arrangement will be sent to the
other  parties as soon as possible  before or, only if  necessary,  after making
such announcement.

     8. MISCELLANEOUS.

     (a) This  Agreement  shall be governed  by and  construed  and  enforced in
accordance with the laws of the State of Missouri,  without giving effect to its
conflicts of law provisions.

     (b) The headings contained herein are for reference purposes only and shall
not in any way affect the meaning or interpretation of this Agreement.

     (c) This Agreement and the respective rights and obligations of the parties
hereunder  shall not be assignable by any party hereto without the prior written
consent of the other parties.

     (d) This  Agreement  represents  the  entire  understanding  and  agreement
between  the parties  hereto with  respect to the  subject  matter  hereof,  and
supersedes all prior  negotiations  and  understandings  relating to the subject
matter hereof.

     (e) The  failure  of any party at any time or from time to time to  require
performance of the terms of this Agreement,  shall in no manner affect the right
to enforce the same, and a waiver by any party of any breach of any provision of
this Agreement shall not be construed to be a waiver by such party of any breach
of any other provision, or of a later breach of this Agreement.

     (f) This  Agreement  may be executed in one or more  counterparts,  each of
which shall be deemed an original and all of which together shall constitute one
and the same instrument.

     (g) This Agreement  shall inure to the benefit of and be binding upon, Bond
Purchase  and  Escrow  Agent,  and their  respective  personal  representatives,
agents, heirs, successors and assigns.

     (h) Nothing in this Agreement,  expressed or implied, is intended to confer
upon any party,  other than the  parties  hereto,  and their  respective  heirs,
personal   representatives,   successor  and  assigns,  any  rights,   remedies,
obligations  or  liabilities  under or by  reason of this  Agreement,  except as
expressly provided herein.

                                       5

<PAGE>

     (i) No change,  modification or termination of any of the terms, provisions
or conditions of this  Agreement  shall be effective  unless made in writing and
signed by Bond  Purchase,  Tramor  and  Escrow  Agent,  whereupon  such  change,
modification or termination shall be binding upon all parties to this Agreement.

     (j) This Agreement and the  obligations of the Escrow Agent hereunder shall
terminate when the Escrow Funds and all Earnings  thereon have been  distributed
as provided herein.

   IN WITNESS WHEREOF, the parties hereto have executed this Agreement effective
as of the day and year first above written.

                                              BOND PURCHASE, L.L.C.

                                              By: /s/ David L. Johnson
                                                      David L. Johnson, Member

                                              ASSURED QUALITY TITLE COMPANY

                                              By:  /s/ Jose L. Evans
                                              Name:    Jose L. Evans
                                              Title:   President



                                     RECEIPT

     The Escrow  Agent  hereby  acknowledges  receipt of the Escrow  Fund in the
amount of Four Million Seven Hundred Fifty-One Thousand Dollars ($4,751,000) and
agrees to serve as Escrow Agent under this Agreement.

January 12, 2000                              ASSURED QUALITY TITLE COMPANY


                                              By:  /s/ Jose L. Evans
                                              Name:    Jose L. Evans
                                              Title:   President

                                       6
<PAGE>




                        ASSIGNMENT AND TRANSFER AGREEMENT

         THIS  ASSIGNMENT AND TRANSFER  AGREEMENT (the  "Agreement") is executed
and  delivered  as of  January 3, 2000  between  Madison  Partnership  Liquidity
Investors 34, LLC,  Madison/WP  Partnership Value Fund III, LLC, ISA Partnership
Liquidity Investors, and Investment Services of America, LLC (each an "Assignor"
and  together  the  "Assignors")  and Bond  Purchase,  LLC, a  Missouri  limited
liability company ("Assignee").

                                    RECITALS

         WHEREAS,  the Assignors possess 1,995.667 units of limited  partnership
interests in McNeil Real Estate Fund XX, LP (the "Partnership");

         WHEREAS,  Assignee  desires to purchase all of each  Assignor's  right,
title and interest in those units (the "Units") and each Assignor  desires to so
assign and transfer its Units;

         NOW, THEREFORE,  for good and valuable  consideration,  the receipt and
sufficiency of which is hereby acknowledged, the parties agree as follows:

         1.       Assignment.  Assignors hereby assign, transfer and convey  the
Units to Assignee.

         2.       Payment. Assignee shall pay to Ashby & Geddes, P.A., as escrow
agent ("Escrow Agent"), the amount of $199,566.70 (the "Payment"),  such Payment
to be received by wire transfer on or before January 7, 2000 (or such later date
as Assignors may provide). The Payment shall be distributed by the Escrow  Agent
to the  Assignors  upon Escrow Agent's receipt of an executed  original  of this
Agreement  from   Assignors,   which   Assignee   has   agreed   is   sufficient
documentation to evidence  each  Assignor's  assignment of its Units to Assignee
hereunder (the "Documentation"), and such Documentation  shall then be forwarded
to Assignee.  Upon  receipt  of  the Payment by  Assignors,  Assignors  agree to
provide  Assignee  with  a duly executed  revocable  proxy  voting  against  the
proposed  partnership merger described in the proxy statement dated December 14,
1999, and a power of  attorney/proxy,  the form of  which  has  previously  been
provided by Assignee.

<PAGE>

         3.       Confirmation and Transfer.  Not withstanding anything  to  the
contrary,  the parties  agree that neither this  Agreement  nor the  transaction
contemplated  hereby  effects the actual  transfer of the Units on the books and
records of the Partnership.  Assignee further acknowledges that, pursuant to the
terms of the Partnership's  governing  documents,  such transfer may require the
approval   and/or   confirmation   of   the   Partnership's    General   Partner
("Confirmation").  The  parties  therefore  agree  that  this  Agreement  is not
contingent upon any such Confirmation. All efforts to be made regarding, and all
costs associated with, Confirmation (including but not limited to payment of all
applicable transfer fees) shall be the sole responsibility of Assignee.

         4. Distributions and Benefits. Notwithstanding anything to the contrary
herein, all distributions and other benefits related to the Units (together, the
"Distributions")  and actually paid on or before January 3, 2000  (regardless of
when such  Distribution  was declared) shall be retained by the Assignors,  with
all  Distributions  paid after that date being hereby assigned to Assignee.  All
efforts to be made regarding,  and all costs associated with, the  Distributions
shall be the  responsibility  of the party to which they are hereby  retained or
assigned. Any Distributions which are received by one party but which are due to
the other party under the terms of this Agreement  shall paid over to the proper
party as soon as reasonably  possible after such receipt.  This Agreement is not
contingent upon Assignee's receipt or recovery of any Distributions.

         5. Release and Indemnification.  Assignee releases the Assignors, their
members, partners, officers,  directors,  employees and agents, their successors
and assigns, from all claims and causes of  action arising from or in connection
with,  whether  directly  or indirectly, the Units ("Claims").  Assignee further
indemnifies Assignors, their members, partners, officers,  directors,  employees
and agents, their successors  and assigns, and agrees to hold them harmless from
all such Claims and to defend and bear the cost of same, including  the  payment
of  Assignors'  reasonable  attorney's  fees.   Notwithstanding  the  foregoing,
Assignee's release and indemnity

                                        2

<PAGE>

obligations  under this  paragraph  shall not extend to  damages  incurred  as a
result of Assignors' breach of this Agreement.

         6. Representations of Assignors. Each of the Assignors hereby warrants,
represents and agrees as follows:

         (a)      It is an entity  duly  formed,  validly  existing  and in good
                  standing under the laws of the State of Delaware.

         (b)      It is the sole owner of its  interest  in the  Units,  has the
                  power and  authority  to assign  its Units  under the terms of
                  this Agreement,  and has not made any other  assignment of its
                  Units,  which are being  assigned  free and clear of all liens
                  and encumbrances;

         (c)      This Agreement has been duly executed by it and, when executed
                  and delivered by all parties, will constitute its legal, valid
                  and binding  obligations  enforceable against it in accordance
                  with this Agreement's terms.

         (d)      No  litigation,  investigation  or proceeding by or before any
                  court,  arbitrator,  governmental  authority  or  otherwise is
                  pending or, to its  knowledge,  threatened by or against it as
                  would materially affect this Agreement.

         (e)      All  representations  and warranties hereby made shall survive
                  the   execution   and   delivery   of   this   Agreement.   No
                  representation or warranty contains or will contain any untrue
                  statement of material  fact or omits or will omit any material
                  fact, necessary to make the statements contained  therein  not
                  misleading.

         7.   Representations   of  Assignee.   The  Assignee  hereby  warrants,
represents and agrees as follows:

         (a)      Assignee is a limited liability  company duly formed,  validly
                  existing and in good  standing  under the laws of the State of
                  Missouri.

         (b)      This  Agreement  has been duly  executed by the Assignee  and,
                  when executed and delivered by both parties, will constitute a
                  legal,   valid  and  binding   obligation   of  the   Assignee
                  enforceable  against it in  accordance  with this  Agreement's
                  terms.

         (c)      No  litigation,  investigation  or proceeding by or before any
                  court,  arbitrator,  governmental  authority  or  otherwise is
                  pending or, to Assignee's knowledge,  threatened by or against
                  the Assignee as would materially affect this Agreement.

         (d)      All  representations  and warranties hereby made shall survive
                  the   execution   and   delivery   of   this   Agreement.   No
                  representation or warranty contains or will contain any untrue
                  statement of material  fact or omits or will omit any material
                  fact,  necessary to make the statements  contained therein not
                  misleading.

                                        3
<PAGE>

         8. Other  Documents.  The parties agree to execute such other documents
and to undertake such other tasks as are reasonably  related to  effectuation of
the transaction contemplated by this Agreement.

         9.       Counterparts.  This Agreement may be executed in counterparts,
each of which  when  so  executed  shall be deemed to be an original, and all of
which together shall be one and the same instrument.

         10.  Severability.  If any terms or Provisions of this Agreement or the
application  thereof to any person or  circumstance  shall,  to any  extent,  be
invalid or  unenforceable,  the remainder of this Agreement and its  application
shall not be  affected  thereby  and each term shall be valid and be enforced to
the fullest extent permitted by law.

         11. No Waiver. The failure of a party to seek redress for any violation
of, or to insist upon the strict  performance  of, any term of condition of this
Agreement  shall  not  prevent  a  subsequent  act that  would  have  originally
constituted a violation of this  Agreement  from having all the force and effect
of any original  violation and shall not  constitute or be construed as a waiver
of such term or  condition.  All rights and remedies that any of the parties may
have at law, in equity or otherwise upon breach of any term or condition of this
Agreement shall be distinct, separate and cumulative and no one of them shall be
deemed to be in exclusion of any other.

         12. Entire  Agreement.  This  Agreement  contains the entire  agreement
between the parties.  No  modification of this Agreement shall be binding unless
such modification shall be in writing and signed by the parties hereto.

         13.  Governing  Laws. This Agreement shall be governed by and construed
in accordance with the laws of the State of Delaware. Exclusive jurisdiction for
all claim causes of action and disputes  arising from or in connection with this
Agreement  ("Disputes")  shall be vested in the


                                        4
<PAGE>

courts of the State of Delaware.  The prevailing  party in any Dispute  shall be
awarded its  attorney's  fees in connection with that Dispute.

         14. Headings.  The, headings used in this Agreement are for convenience
only and shall not be used to interpret or construe its provisions.

         IN WITNESS  WHEREOF,  the parties have caused this Agreement to be duly
executed as of the date first written above.

                                 Bond Purchase, LLC

                                 By: /s/ David L. Johnson
                                       Name:  David L. Johnson
                                       Title: Member

                                 Madison Partnership Liquidity Investors 34, LLC

                                 By: /s/ Ronald Dickerman
                                       Name:  Ronald Dickerman
                                       Title: Managing Director

                                 Madison/WP Partnership Value Fund III, LLC

                                 By: /s/ Ronald Dickerman
                                       Name:  Ronald Dickerman
                                       Title: Managing Director

                                 ISA Partnership Liquidity Investors

                                 By: Madison Realty Partners 7, LLC,
                                     its General Partner

                                          By: /s/ Ronald Dickerman
                                              Name:  Ronald Dickerman
                                              Title: Managing Director

                                 Investment Services of America, LLC

                                 By: /s/ Ronald Dickerman
                                       Name: Ronald Dickerman
                                       Title: Managing Director

                                        5




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