ENSTAR INCOME PROGRAM IV-3 L P
SC 14D1, 1999-02-12
CABLE & OTHER PAY TELEVISION SERVICES
Previous: DAILY JOURNAL CORP, 10-Q, 1999-02-12
Next: CRYOLIFE INC, 5, 1999-02-12



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

                         Enstar Income Program IV-3 L.P.
                            (Name of Subject Company)

                      Madison Liquidity Investors 104, LLC
                      Madison/OHI Liquidity Investors, LLC
                                    (Bidders)

                          LIMITED PARTNERSHIP INTERESTS
                         (Title of Class of Securities)

                                      None
                      (CUSIP Number of Class of Securities)
                           --------------------------

                                                     Copy to:
Ronald M. Dickerman                                  Lance D. Myers, Esq.
Madison Liquidity Investors 104, LLC                 Cullen and Dykman
Madison/OHI Liquidity Investors, LLC                 177 Montague Street
P.O. Box 7461                                        Brooklyn, New York 11201
Incline Village, Nevada 89452                        (718) 780-0048
(212) 687-0251
                     (Name, Address and Telephone Number of
                    Person Authorized to Receive Notices and
                      Communications on Behalf of Bidders)

                            Calculation of Filing Fee
 -----------------------------------------------------------------------------
               Transaction                              Amount of
                Valuation                              Filing Fee

               $635,950.00                               $127.19
      ---------------------------------------------------------------------

* For  purposes of  calculating  the filing fee only.  This  amount  assumes the
purchase of 3,950 Limited Partnership Interests ("Units") of the subject company
at $161.00 in cash per Unit.

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

                  Amount Previously Paid:
                  Form or Registration Number:
                  Filing Party:
                  Date Filed:



<PAGE>


CUSIP NO. None                          14D-1                Page __ of __ Pages


1.       Name of Reporting Person
         S.S. or I.R.S. Identification Nos. of Above Person

         Madison Liquidity Investors 104, LLC
         134022656

2.       Check the Appropriate Box if a Member of a Group (See Instructions)

         (a)      [ ]
         (b)      [X]

3.       SEC Use Only

4.       Sources of Funds (See Instructions)

         WC, PF and OO

5.       Check if Disclosure of Legal  Proceedings is Required  Pursuant to 
         Items 2(e) or 2(f)

         [  ]

6.       Citizenship or Place of Organization

         Delaware

7.       Aggregate Amount Beneficially Owned by Each Reporting Person

         1,949    Madison Partnership Liquidity Investors 52, LLC
            20    Gramercy Park Investments, LP
         -----
         1,969

8.       Check if the Aggregate in Row (7) Excludes Certain Shares (See 
         Instructions)

         [  ]

9.       Percent of Class Represented by Amount in Row (7)

         4.9

10.      Type of Reporting Person (See Instructions)

         OO






<PAGE>


CUSIP NO. None                          14D-1                Page __ of __ Pages

1.       Name of Reporting Person
         S.S. or I.R.S. Identification Nos. of Above Person

         Madison/OHI Liquidity Investors, LLC
         137167955

2.       Check the Appropriate Box if a Member of a Group (See Instructions)

         (a)      [ ]
         (b)      [X]

3.       SEC Use Only

4.       Sources of Funds (See Instructions)

         WC, PF and OO

5.       Check if Disclosure of Legal  Proceedings is Required  Pursuant to 
         Items 2(e) or 2(f)

         [  ]

6.       Citizenship or Place of Organization

         Delaware

7.       Aggregate Amount Beneficially Owned by Each Reporting Person

          1,949   Madison Partnership Liquidity Investors 52, LLC
             20   Gramercy Park Investments, LP
         -----
         1,969

8.       Check if the Aggregate in Row (7) Excludes Certain Shares (See 
         Instructions)

         [   ]

9.       Percent of Class Represented by Amount in Row (7)

         4.9

10.      Type of Reporting Person (See Instructions)

         OO


<PAGE>


CUSIP NO. None                       14D-1                   Page __ of __ Pages

Item 1.  Security and Subject Company.

     (a) This Schedule relates to limited partnership interests (the "Units") of
Enstar Income Program IV-3 (the "Issuer"),  the subject company.  The address of
the Issuer's  principal  executive  offices is: 10900 Wilshire  Boulevard,  15th
Floor, Los Angeles, California 90024.

     (b) This Schedule relates to the offer by Madison Liquidity  Investors 104,
LLC (the  "Purchaser"),  to purchase up to 3,950 Units for cash at a price equal
to $161.00 per Unit less the amount of any cash  distributions  made on or after
February 10, 1999, upon the terms and subject to the conditions set forth in the
Offer to Purchase  dated  February  10, 1999 (the "Offer to  Purchase")  and the
related  Agreement  of  Assignment  and  Transfer,  copies of which are attached
hereto as Exhibits (a)(1) and (a)(2), respectively.  The Issuer had 39,900 Units
outstanding as of September 30, 1998, according to its Form 10-Q.

     (c)    The     information     set     forth     under     the     captions
"Introduction-Establishment  of the Offer  Price" and  "Effects of the Offer" in
the Offer to Purchase is incorporated herein by reference.

Item 2.  Identity and Background.

     (a)-(d) The information set forth in "Introduction,"  "Certain  Information
Concerning  the  Purchasers"  and in  Schedule  I of the  Offer to  Purchase  is
incorporated herein by reference.

     (e)-(g) The  information set forth in "Certain  Information  Concerning the
Purchasers"  and Schedule I in the Offer to Purchase is  incorporated  herein by
reference.  Other  than as set forth in the Offer to  Purchase,  during the last
five years,  neither the  Purchasers  nor, to the best of the  knowledge  of the
Purchasers,  any person  named on  Schedule I to the Offer to  Purchase  nor any
affiliate of the  Purchasers  (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 were or are 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.

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

     (a)-(b) Not applicable.

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

     (a) The  information  set forth under the caption  "Source of Funds" of the
Offer to Purchase is incorporated herein by reference.

     (b)-(c) Not applicable.

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

     (a)-(e) and (g) The  information set forth under the caption "Future Plans"
in the Offer to Purchase is incorporated herein by reference.

     (f) Not applicable.







<PAGE>


CUSIP NO. None                         14D-1                 Page __ of __ Pages

Item 6.  Interest in Securities of the Subject Company.

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

Item 8.  Persons Retained, Employed or To Be Compensated.

     None.

Item 9.  Financial Statements of Certain Bidders.

     Not applicable.

Item 10. Additional Information.

     (a) None.

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

     (d) None.

     (e) None.

     (f)  Reference  is hereby  made to the Offer to  Purchase  and the  related
Agreement of  Assignment  and Transfer,  copies of which are attached  hereto as
Exhibits (a)(1) and (a)(2),  respectively,  and which are incorporated herein in
their entirety by reference.

Item 11. Material to be Filed as Exhibits. 

     (a)(1) Offer to Purchase dated February 10, 1999

     (a)(2) Agreement of Assignment and Transfer

     (a)(3) Form of Letter to Unitholders dated February 10, 1999

     (a)(4) Form of Advertisement (if applicable)

     (b)(1) Loan Agreement  between  Madison/OHI  Liquidity  Investors,  LLC and
Omega Healthcare Investors, Inc. dated as of October 2, 1998.

     (c)-(f) Not applicable.



<PAGE>


CUSIP NO. None                        14D-1                  Page __ of __ Pages

                                   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:   February 10, 1999


Madison Liquidity Investors 104, LLC
By Ronald M. Dickerman, Managing Director


By:      /s/ Ronald M. Dickerman
         Ronald M. Dickerman, Managing Director


Madison/OHI Liquidity Investors, LLC
By Ronald M. Dickerman, Managing Director


By:      /s/ Ronald M. Dickerman
         Ronald M. Dickerman, Managing Director



<PAGE>


CUSIP NO. None                        14D-1                  Page __ of __ Pages

                                  EXHIBIT INDEX

Exhibit  Description                                                        Page
(a)(1)   Offer to Purchase dated February 10, 1999
(a)(2)   Agreement of Assignment and Transfer
(a)(3)   Form of Letter to Unitholders dated February 10, 1999
(a)(4)   Form of Advertisement (if applicable)
(b)(1)   Loan Agreement between Madison/OHI Liquidity Investors, LLC 
         and Omega Healthcare Investors, Inc. dated as of 
         October 2, 1998.





                           OFFER TO PURCHASE FOR CASH
                          LIMITED PARTNERSHIP INTERESTS

                                       OF

                        ENSTAR INCOME PROGRAM IV-3, L.P.
                          a Georgia Limited Partnership

                                       AT

                                $161.00 PER UNIT

                                       by


                      MADISON LIQUIDITY INVESTORS 104, LLC
                                (the "Purchaser")


   THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 5:00 P.M., EASTERN STANDARD
             TIME, ON MARCH 11, 1999, UNLESS THE OFFER IS EXTENDED.

Madison  Liquidity  Investors  104,  LLC (the  "Purchaser")(1)  hereby  seeks to
acquire  limited  partnership  interests  (the "Units") in Enstar Income Program
IV-3,  L.P., a Georgia limited  partnership (the  "Partnership").  The Purchaser
hereby  offers to purchase up to 3,950 Units at $161.00 per Unit (the  "Purchase
Price"), in cash, reduced by (i) the $25.00 transfer fee (per transfer,  not per
Unit)  charged by the  Partnership  and (ii) any cash  distributions  made on or
after February 10, 1999 (the "Offer Date"), 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  Agreement  of  Assignment  and  Transfer  and
accompanying documents, as each may be supplemented or amended from time to time
(which  together  constitute  the "Offer").  The Offer will expire at 5:00 p.m.,
Eastern  Standard Time, on March 11, 1999 or such other date to which this Offer
may be extended (the "Expiration  Date"). The Units sought pursuant to the Offer
represent 9.9% of the Units outstanding as of September 30, 1998. Neither Enstar
Communications  Corporation,  the General Partner of Enstar Income Program IV-3,
L.P. (the "General  Partner"),  nor Enstar Income  Program IV-3,  L.P., or their
respective affiliates or subsidiaries are parties to this Offer.

Unitholders are urged to consider the following factors:


     -    Unitholders  who tender  their Units will give up the  opportunity  to
          participate  in any  future  benefits  from the  ownership  of  Units,
          including potential future  distributions by the Partnership,  and the
          purchase  price per Unit  payable  to a  tendering  Unitholder  by the
          Purchaser  may be less than the total amount which might  otherwise be
          received  by the  Unitholder  with  respect  to  the  Units  over  the
          remaining term of the Partnership.

     -    The Purchaser is making the Offer for investment purposes and with the
          intention  of making a profit  from the  ownership  of the  Units.  In
          establishing  the purchase price of $161.00 per Unit, the Purchaser is
          motivated to establish  the lowest price which might be  acceptable to
          Unitholders   consistent   with  the  Purchaser's   objectives.   Such
          objectives  and  motivations  may conflict  with the  interests of the
          Unitholders in receiving the highest price for their Units.

     -    The net asset  value of the  Units,  as  disseminated  by the  General
          Partner,  is $235.00 to $275.00 per Unit, which is more than the Offer
          Price.  However,  the Purchaser believes that the net asset value does
          not necessarily  reflect the fair market value of a Unit, which may be
          higher or lower than the net asset value depending on several factors.
          The  General   Partner   estimates   net  asset  value  based  upon  a
          hypothetical  sale  of  all  of  the  Partnership's  assets,  as  of a
          hypothetical  date, and the  distribution to the Limited  Partners and
          the  General  Partner  of the gross  proceeds  of such  sales,  net of
          related  indebtedness.  Additionally,  the net  asset  value  estimate
          prepared by the General  Partner does not take into account (i) future
          changes in market  conditions,  (ii)  timing  considerations  or (iii)
          unforeseeable costs associated with winding up the Partnership.

     -    Although not necessarily an indication of value,  the $161.00 purchase
          price per Unit is approximately  1.7% higher than the $158.34 weighted
          average   selling  price  for  the  Units  (as  adjusted  for  typical
          commissions), as reported by The Partnership Spectrum, an independent,
          third-party  source.  As further reported by The Partnership  Spectrum
          during the two month period ended November  1998,  there were 2 trades
          conducted  representing  an aggregate of 58 Units sold or transferred.
          Because the gross sales prices reported by The Partnership Spectrum do
          not necessarily  reflect the net sales proceeds received by sellers of
          Units,  which typically are reduced by commissions and other secondary
          market transaction costs to amounts less than the reported prices, the
          Purchaser cannot, and does not, know whether the information  compiled
          by The Partnership Spectrum is accurate or complete.

     -    Our offer price of $161.00  per Unit is 15% higher than recent  tender
          offers  from  Smithtown  Bay,  LLC of $140.00 and 109% higher than the
          Everest offer of $77.00 per Unit.

     -    After the consummation of the Offer, and unless otherwise  prohibited,
          the  Purchaser  will vote the Units  acquired  in the Offer in its own
          interest,  which  may  be  different  from  or in  conflict  with  the
          interests of the remaining Unitholders.


- --------
(1)  For purposes of the applicable  securities law, the Purchaser's sole member
     and funding source,  Madison/OHI Liquidity Investors,  LLC ("Madison/OHI"),
     is a co-bidder  to this  Offer.  As such,  references  in this Offer to the
     "bidder" may be deemed to include  Madison/OHI.  However,  the purchaser of
     the Units will be Madison Liquidity Investors 104, LLC.


<PAGE>



     -    In the  event a total of more  than  3,950  Units  are  tendered,  the
          Purchasers  may  accept  only a  portion  of the Units  tendered  by a
          Unitholder on a pro rata basis.

     -    The  Partnership  paid  distributions  totaling  $125,900 and $377,800
          during  the  three  and  nine   months   ended   September   30,  1998
          respectively. However, the Partnership has stated that there can be no
          assurances  regarding  the  level,  timing or  continuation  of future
          distributions.

     -    The eventual  transfer of all  tendered  Units is subject to the final
          approval of the Partnership or General Partner and is subject to their
          discretion.

THE OFFER TO PURCHASE IS NOT CONDITIONED  UPON ANY MINIMUM NUMBER OF UNITS BEING
TENDERED. A UNITHOLDER MAY TENDER ANY OR ALL UNITS OWNED BY SUCH UNITHOLDER.

The Purchaser expressly reserves the right, in its sole discretion,  at any time
and from time to time,  (i) to extend the period of time during  which the Offer
is open and thereby  delay  acceptance  for payment of, and the payment for, any
Units, (ii) upon the occurrence of any of the conditions specified in Section 14
of this Offer to Purchase, to terminate the Offer and not accept for payment any
Units  not  theretofore  accepted  for  payment  or paid  for,  or to delay  the
acceptance  for payment of, or payment for, any Units not  theretofore  accepted
for payment or paid for, and (iii) to amend the Offer in any respect.  Notice of
any such  extension,  termination or amendment will promptly be  disseminated to
Unitholders in a manner reasonably designed to inform Unitholders of such change
in compliance with Rule 14d-4(c) under the Securities  Exchange Act of 1934 (the
"Exchange  Act"). In the case of an extension of the Offer,  such extension will
be followed by a press  release or public  announcement  which will be issued no
later than 9:00 a.m.,  Eastern Standard Time, on the next business day after the
scheduled  Expiration  Date, in accordance with Rule 14e-1(d) under the Exchange
Act.

February 10, 1999










IMPORTANT

Any  Unitholder  desiring  to tender  any  Units  should  complete  and sign the
Agreement of Assignment and Transfer (a copy of which is printed on yellow paper
and enclosed with this Offer to Purchase) in accordance with the instructions to
the  Agreement of  Assignment  and Transfer  (see  Instructions  to Complete the
Agreement of Assignment and Transfer) and mail or deliver an executed  Agreement
of Assignment and Transfer and any other required documents to Madison Liquidity
Investors  104, LLC in care of its Tender Agent,  Gemisys  Tender  Services (the
"Tender Agent" or "Gemisys"), at the address set forth below.

MADISON LIQUIDITY INVESTORS 104, LLC
c/o Gemisys Tender Services
7103 South Revere Parkway
Englewood, Colorado 80112

Telephone:  (303) 705-6390
Facsimile:  (303) 705-6276 (No Agreements of Assignment and Transfer will be
                            accepted by fax)

Questions  or requests  for  assistance  or  additional  copies of this Offer to
Purchase or the Agreement of Assignment  and Transfer may be directed to Madison
Liquidity Investors 104, LLC in care of Gemisys at (303) 705-6390.


- ----------
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 AGREEMENT OF ASSIGNMENT AND TRANSFER.  NO SUCH  RECOMMENDATION,
INFORMATION OR REPRESENTATION MAY BE RELIED UPON AS HAVING BEEN AUTHORIZED.
- ----------

The Partnership is subject to the information and reporting  requirements of the
Exchange Act and in  accordance  therewith is required to file reports and other
information   with  the  Securities  and  Exchange   Commission  (the  "SEC"  or
"Commission")  relating to its business,  financial condition and other matters.
Such reports and other information are available on the Commission's  electronic
data  gathering  and  retrieval  (EDGAR)  system,  at its  internet  web site at
www.sec.gov,  may be inspected at the public reference facilities  maintained by
the  Commission  at  Room  1024,   Judiciary  Plaza,  450  Fifth  Street,  N.W.,
Washington,  D.C.  20549,  and are available for  inspection  and copying at the
regional offices of the Commission  located in Northwestern  Atrium Center,  500
West Madison Street,  Suite 1400,  Chicago,  Illinois 60661 and at 7 World Trade
Center,  13th Floor, New York, New York 10048.  Copies of such material can also
be obtained from the Public Reference Room of the Commission in Washington, D.C.
at prescribed rates.

     The  Purchaser  has or will be filing with the  Commission  a Tender  Offer
Statement on Schedule 14D-1 (including  exhibits)  pursuant to Rule 14d-3 of the
General  Rules  and  Regulations  under the  Exchange  Act,  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 from the offices of the Commission in the manner specified above.


<PAGE>



                                TABLE OF CONTENTS


                                                                            Page


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

TENDER OFFER
Section 1.        Terms of the Offer.......................................... 2
Section 2.        Procedures for Tendering Units.............................. 2
Section 3.        Acceptance for Payment and Payment for Units................ 2
Section 4.        Proration................................................... 3
Section 5.        Withdrawal Rights........................................... 3
Section 6.        Extension of Tender Period; Termination; Amendment.......... 3
Section 7.        Certain Federal Income Tax Consequences..................... 4
Section 8.        Effects of the Offer........................................ 4
Section 9.        Future Plans................................................ 4
Section 10.       The Business of the Partnership............................. 5
Section 11.       Conflicts of Interest....................................... 6
Section 12.       Certain Information Concerning the Purchaser................ 6
Section 13        Source of Funds............................................. 7
Section 14.       Conditions of the Offer..................................... 7
Section 15.       Certain Legal Matters....................................... 8
Section 16.       Fees and Expenses........................................... 8
Section 17.       Miscellaneous............................................... 8

Schedule I.       The Purchaser and Its Respective Principals................. 9



<PAGE>



To the Unitholders of Enstar Income Program IV-3, L.P.:

                                  INTRODUCTION

     The  Purchaser  hereby  offers to purchase  up to 3,950 of the  outstanding
units of limited partnership interest ("Units"), representing approximately 9.9%
of  the  Units   outstanding,   in  Enstar  Income   Program  IV-3,   L.P.  (the
"Partnership") at a purchase price of $161.00 per Unit, in cash,  reduced by (i)
the $25.00 transfer fee (per transfer,  not per Unit) charged by the Partnership
and (ii) any cash  distributions  made on or after February 10, 1999 (the "Offer
Date"), upon the terms and subject to the conditions set forth in the Offer. The
Offer will expire at 5:00 p.m.,  Eastern  Standard  Time,  on March 11, 1999, or
such other date to which this Offer may be extended (the "Expiration Date"). The
Offer  is not  conditioned  on any  aggregate  minimum  number  of  Units  being
tendered.  The transfer of all tendered  Units is subject to the approval of the
Partnership and/or the General Partner.  Unitholders who tender their Units will
not be obligated to pay any brokerage  commissions in connection with the tender
of Units.

     For further information concerning the Purchaser,  see Section 12 below and
Schedule "I".

Establishment of the Offer Price

     The Purchaser has set the Offer Price at $161.00 per Unit, in cash, reduced
by (i) the  $25.00  transfer  fee (per  transfer,  not per Unit)  charged by the
Partnership and (ii) any cash distributions made on or after February 10, 1999.

     The Purchaser  established  the Offer Price based on the General  Partner's
net asset  value range of $235.00 to $275.00  per Unit and the  Purchaser's  own
analysis that concluded the value of the  Partnership  Units could range as high
as $358.06.  The Purchaser  conducted internal analysis on the Partnership based
on the  September  30, 1998  Quarterly  Report filed on Form 10-Q and the Annual
Report filed on Form 10-K for the year ending  December 31, 1997.  The Purchaser
estimated  projected  cash  flow  for 1998 of  $1,368,128  and  applied  a gross
multiple of ten times this cash flow which  yielded a value of  $13,681,288  for
the  Partnership's  cable systems.  The Purchaser then added the net cash of the
Partnership  as of September 30, 1998 and  subtracted  the General  Partner's 1%
share  of  sales  and  refinancing  proceeds  to  arrive  at a  total  value  of
$14,286,669 or $358.06 per  Partnership  Unit.  The Purchaser  believes that the
cash  flow  multiple  utilized  by it is within a range of  multiples  currently
employed  in the  marketplace  for  cable  systems  of  this  age  and  quality.
Therefore,  based  on the  General  Partner's  net  asset  value  range  and the
Purchaser's own internal analysis, the Purchaser believes the net asset value of
the Partnership to be a range of $235.00 per Unit to $358.06 per Unit.

     The Purchaser's  Offer Price  represents a discount range of 31.5% to 55.0%
to the  Purchaser's  estimated  net asset  value range of $235.00 to $358.06 per
Unit. The Purchaser  chose the Offer Price based  primarily on the motivation to
establish the lowest price which might be acceptable to  Unitholders  consistent
with the Purchaser's  objectives.  In addition,  the Purchaser took into account
the lack of  liquidity,  lack of control  over the  Partnership  and certain tax
considerations in establishing the Offer Price.

     The net asset value of the Units, as  disseminated by the General  Partner,
is a range of $235.00 to $275.00 per Unit. However,  the Purchaser believes that
the net asset value does not  necessarily  reflect  the fair  market  value of a
Unit, which may be higher or lower than the net asset value depending on several
factors. The Purchaser does not propose that the Offer Price represents the fair
market value of the Units.

     As the  Purchaser  has  had no  access  to the  books  and  records  of the
Partnership,  it has based its analysis upon publicly available  information and
its own investigation  and analysis.  The Offer Price is not the result of arm's
length negotiations between the Purchaser and the Partnership.

     The Offer 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  Offer  Price  and  no
representation  is made by the Purchaser or any affiliate of the Purchaser as to
such  fairness.  Other  measures  of the value of the Units may be  relevant  to
Unitholders.  Unitholders 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.

Additional Factors to Consider When Tendering.

     The  Purchaser  believes  that the  following  are  potentially  beneficial
aspects of the Offer that should be considered  when deciding  whether or not to
tender Units:

- -    The Partnership paid  distributions  totaling  $125,900 and $377,800 during
     the three and nine months ended September 30, 1998.  However,  there can be
     no  assurances  regarding  the  level,  timing  or  continuation  of future
     distributions.

- -    For Unitholders  who sell their Units in accordance  with this Offer,  1999
     will be the  final  year for  which  you  receive  a K-1 Tax Form  from the
     Partnership  assuming that the transfer of your Units is effectuated by the
     General Partner in 1999. Many investors who have tax professionals  prepare
     their taxes find the cost of filing K-1s to be burdensome,  particularly if
     more than one limited partnership is owned.

- -    The  decision  to accept the Offer  eliminates  the  potential  uncertainty
     related to waiting for future  distributions of sales and final liquidation
     proceeds.  Furthermore,  by selling the Units for cash now, the  Unitholder
     would enjoy the ability to redeploy  investment assets into alternative and
     potentially more liquid investments.

General Background Information

     Certain  information  contained in this Offer to Purchase which relates to,
or represents,  statements made by the Partnership or the General  Partner,  has
been derived from information  provided in reports filed by the Partnership with
the Securities and Exchange  Commission.  The Purchaser  expressly disclaims any
responsibility for the information included in these filed reports and extracted
in this discussion.

     According to publicly  available  information,  as of  September  30, 1998,
there were 39,900 Units issued and  outstanding.  As of the  Partnership's  most
recent  filing  on  Form  10-K  for the  year  ended  December  31,  1997  these
outstanding  Units  were  held  by  approximately   1030  Unitholders.   Certain
affiliates of the Purchaser currently  beneficially own an aggregate of 1,969 or
approximately  4.9% of the outstanding Units (see Section 12 of the Tender Offer
- - "Certain Information Concerning the Purchaser" below).

     Tendering  Unitholders  will  not be  obligated  to pay  brokerage  fees or
commissions on the sale of the Units to the Purchaser pursuant to the Offer. The
Purchaser  will pay all charges and  expenses  incurred in  connection  with the
Offer  with  the  exception  of the  transfer  fees  that  will  be  paid by the
Unitholder  via a  reduction  in the  proceeds  from the sale of the Units.  The
Purchaser  desires to purchase all of the Units tendered by each Unitholder,  up
to  9.9%  of  the  total  outstanding  Units  and  subject  to  Proration,  when
applicable,  except  where  otherwise  prohibited.  (See Section 4 to the Tender
Offer-"Proration" below).

     If, prior to the Expiration Date, the Purchaser increases the consideration
offered to Unitholders pursuant to the Offer, such increased  consideration will
be paid with  respect to all Units  that are  purchased  pursuant  to the Offer,
whether or not such Units were tendered prior to such increase in consideration.

     Unitholders  are urged to read this Offer to Purchase and the  accompanying
Agreement of Assignment and Transfer carefully before deciding whether to tender
their Units.


                                        1

<PAGE>


                                  TENDER OFFER

Section 1.  Terms of the Offer.

     Upon the terms and subject to the  conditions  of the Offer,  the Purchaser
will accept for payment  and pay for Units  validly  tendered on or prior to the
Expiration  Date and not withdrawn in accordance with Section 5 of this Offer to
Purchase.  The term  "Expiration  Date" shall mean 5:00 p.m.,  Eastern  Standard
Time, on March 11, 1999,  unless and until the Purchaser shall have extended the
period of time for which the Offer is open, in which event the term  "Expiration
Date" shall mean the latest time and date on which the Offer,  as so extended by
the Purchaser, shall expire.

     The Offer is  conditioned  on  satisfaction  of  certain  conditions.  (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 and for
any reason, to waive any or all of such conditions.  If, by the Expiration Date,
any or all of such conditions  have not been satisfied or waived,  the Purchaser
reserves the right (but shall not be  obligated)  to (i) decline to purchase any
of the Units  tendered,  terminate  the Offer and return all  tendered  Units to
tendering Unitholders, (ii) waive all the unsatisfied conditions and, subject to
complying with the applicable rules and regulations of the Commission,  purchase
all Units validly tendered,  (iii) extend the Offer and, subject to the right of
Unitholders 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.

Section 2. Procedures for Tendering Units.

Valid Tender. For Units to be validly tendered pursuant to the Offer, a properly
completed  and duly  executed  Agreement of  Assignment  and Transfer (a copy of
which is enclosed and printed on yellow paper) with any other documents required
by the Agreement of Assignment and Transfer,  or instructions  thereto,  must be
received by the  Purchaser in care of its Tender  Agent at its address,  Madison
Liquidity  Investors  104, LLC c/o Gemisys  Tender  Services,  7103 South Revere
Parkway,  Englewood,  Colorado  80112  on or  prior to the  Expiration  Date.  A
Unitholder may tender any or all Units owned by such Unitholder.

     In order for a  tendering  Unitholder  to  participate  in the  Offer,  the
Unitholder  must  complete,  in  its  entirety,  the  following  documents  that
accompany this Offer to Purchase:

     (1)  The Agreement of Assignment and Transfer; and

     (2)  Any  other   applicable   documents   included   herewith  or  in  the
          Instructions to Complete the Agreement of Assignment and Transfer.

     In order for a tendering Unitholder to participate in the Offer, Units must
be validly  tendered and not withdrawn  prior to the Expiration  Date,  which is
5:00 p.m.,  Eastern  Standard Time, on March 11, 1999, or such date to which the
Offer may be extended.

     The method of delivery of the Agreement of Assignment  and Transfer and all
other required  documents is at the option and risk of the tendering  Unitholder
and  delivery  will be deemed  made only when  actually  received  by the Tender
Agent.

Backup Federal Income Tax  Withholding.  To prevent the possible  application of
31% backup federal income tax  withholding  with respect to payment of the Offer
Price for Units  purchased  pursuant to the Offer, a tendering  Unitholder  must
provide the Tender Agent with such Unitholder's correct taxpayer  identification
number ("TIN") or Social  Security Number and make certain  certifications  that
such  Unitholder is not subject to backup federal income tax  withholding.  Each
tendering Unitholder must insert in the Agreement of Assignment and Transfer the
Unitholder's  taxpayer  identification  number or social  security number in the
space  provided  on the  signature  page  to the  Agreement  of  Assignment  and
Transfer.  The Agreement of  Assignment  and Transfer also includes a substitute
Form  W-9,  which  contains  the  certifications  referred  to  above.  (See the
Instructions  to the Agreement of Assignment  and Transfer and the  accompanying
Tax Certification page).

FIRPTA  Withholding.  To prevent  the  withholding  of federal  income tax in an
amount equal to 10% of the sum of the Offer Price plus the amount of Partnership
liabilities  allocable to each Unit tendered,  each Unitholder must complete the
FIRPTA Affidavit included in the Agreement of Assignment and Transfer certifying
such  Unitholder's  TIN or  Social  Security  Number  and  address  and that the
Unitholder is not a foreign  person.  (See the  Instructions to the Agreement of
Assignment   and   Transfer   and   Section   7-"Certain   Federal   Income  Tax
Consequences").

Other Requirements.  By executing an Agreement of Assignment and Transfer as set
forth above, a tendering  Unitholder  irrevocably  appoints the designees of the
Purchaser as such  Unitholder's  proxy, in the manner set forth in the Agreement
of Assignment and Transfer,  each with full power of  substitution,  to the full
extent of such  Unitholder's  rights with respect to the Units  tendered by such
Unitholder and accepted for payment by the Purchaser.  Such  appointment will be
effective  when, and only to the extent that,  the Purchaser  accepts such Units
for payment and has  received  confirmation  from the General  Partner  that the
Units have been  transferred.  Upon such acceptance for payment and confirmation
from the  General  Partner  of the  transfer,  all prior  proxies  given by such
Unitholder with respect to such Units will,  without further action, be revoked,
and no subsequent proxies may be given (and if given will not be effective). The
designees of the  Purchaser  will,  with respect to such Units,  be empowered to
exercise  all voting and other rights of such  Unitholder  as they in their sole
discretion may deem proper at any meeting of Unitholders,  by written consent or
otherwise.  In addition,  by executing an Agreement of Assignment  and Transfer,
and not otherwise  timely  withdrawing  pursuant to the  provisions of Section 5
herein,  a Unitholder  also  assigns to the  Purchaser  all of the  Unitholder's
rights to receive  distributions  from the Partnership with respect to the Units
which are accepted for payment and  purchased  pursuant to the Offer,  including
those cash distributions made on or after the Offer Date-February 10, 1999.

Determination of Validity;  Rejection of Units; Waiver of Defects; No Obligation
to Give Notice of Defects. All questions as to the validity,  form,  eligibility
(including  time of receipt) and  acceptance  for payment of any tender of Units
pursuant to the procedures  described above will be determined by the Purchaser,
in its sole  discretion,  which  determination  shall be final and binding.  The
Purchaser  reserves  the  absolute  right to reject any or all tenders if not in
proper form or if the  acceptance of, or payment for, the Units tendered may, in
the opinion of the Purchaser's counsel, be unlawful. The Purchaser also reserves
the right to waive any defect or  irregularity in any tender with respect to any
particular   Units   of  any   particular   Unitholder,   and  the   Purchaser's
interpretation of the terms and conditions of the Offer (including the Agreement
of  Assignment  and Transfer  and the  Instructions  thereto)  will be final and
binding.  Neither the Purchaser,  the Tender Agent, nor any other person will be
under any duty to give  notification  of any  defects or  irregularities  in the
tender of any Units or will  incur any  liability  for  failure to give any such
notification.

     A tender of Units  pursuant to any of the procedures  described  above will
constitute  a  binding  agreement  between  the  tendering  Unitholder  and  the
Purchaser upon the terms and subject to the  conditions of the Offer,  including
the tendering Unitholder's  representation and warranty that (i) such Unitholder
owns the Units  being  tendered  within  the  meaning  of Rule  14e-4  under the
Exchange Act and (ii) the tender of such Units  complies  with Rule 14e-4.  Rule
14e-4 requires,  in general,  that a tendering  security holder will actually be
able to deliver  the  security  subject to the tender  offer,  and is of concern
particularly to any Unitholders who have granted options to sell or purchase the
Units, hold option rights to acquire such securities, maintain "short" positions
in the Units (i.e., have borrowed the Units) or have loaned the Units to a short
seller.  Because of the nature of limited partnership  interests,  the Purchaser
believes it is unlikely that any option trading or short selling activity exists
with respect to the Units.  In any event, a Unitholder  will be deemed to tender
Units in  compliance  with Rule  14e-4 and the Offer if the holder is the record
owner of the Units and the holder (i) delivers  the Units  pursuant to the terms
of the Offer,  (ii)  causes  such  delivery to be made,  (iii)  guarantees  such
delivery,  (iv) causes a guaranty of such delivery, or (v) uses any other method
permitted  in the  Offer  (such as a  facsimile  delivery  of the  Agreement  of
Assignment and Transfer).

Section 3. Acceptance for Payment and Payment for Units.

     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 extension or
amendment),  the  Purchaser  will accept for  payment,  and will pay for,  Units
validly  tendered and not withdrawn in accordance with Section 5, as promptly as
practicable  following the Expiration  Date. The tendering  Unitholders  will be
paid  promptly  following  (i) receipt of a valid,  properly and fully  executed
Agreement of  Assignment  and Transfer and (ii) receipt by the  Purchaser of the
Partnership's  confirmation  that the  transfer of Units have been  effectuated,
subject to Section 4 ("Proration")  of this Offer to Purchase.  The Tender Agent
will  issue  payment  only to the  Unitholder  of  record  and  payment  will be
forwarded  only  to the  address  listed  on the  Agreement  of  Assignment  and
Transfer.

                                        2

<PAGE>



     For  purposes  of the  Offer,  the  Purchaser  shall be deemed to have been
accepted for payment (and thereby  purchased)  tendered Units when the Purchaser
is in receipt of the  Partnership's  confirmation that the transfer of Units has
been  effectuated.  Upon the terms and subject to the  conditions  of the Offer,
payment for the Units purchased  pursuant to the Offer will in all cases be made
by the Tender Agent.

     Under no  circumstances  will interest be paid on the Offer Price by reason
of any delay in making such payment.

     If any tendered  Units are not purchased  for any reason,  the Agreement of
Assignment  and Transfer with respect to such Units not purchased  will be of no
force or effect.  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 the Units
tendered pursuant to the Offer, then without prejudice to the Purchaser's rights
under  Section  14 (but  subject  to  compliance  with Rule  14e-1(c)  under the
Exchange Act), the Tender Agent may,  nevertheless,  on behalf of the Purchaser,
retain  tendered  Units,  subject to any limitations of applicable law, and such
Units may not be withdrawn  except to the extent that the tendering  Unitholders
are entitled to withdrawal rights as described in Section 5.

     If,  prior  to the  Expiration  Date,  the  Purchaser  shall  increase  the
consideration  offered to  Unitholders  pursuant  to the Offer,  such  increased
consideration  shall be paid for all Units accepted for payment  pursuant to the
Offer, whether or not such Units were tendered prior to such increase.

     Unless otherwise  prohibited,  the Purchaser reserves the right to transfer
or assign,  in whole or from time to time in part,  the right to purchase  Units
tendered  pursuant to the Offer,  but any such transfer or  assignment  will not
relieve the Purchaser of its obligations under the Offer or prejudice the rights
of  tendering  Unitholders  to receive  payment for Units  validly  tendered and
accepted for payment pursuant to the Offer.

Section 4. Proration.

     If not  more  than  3,950  Units  are  validly  tendered  and not  properly
withdrawn  prior to the  Expiration  Date,  the  Purchaser,  upon the  terms and
conditions  of the Offer and subject to the approval of the  Partnership  and/or
the General Partner, will accept for payment all such Units so tendered.

     If more than 3,950 Units are validly tendered and not properly withdrawn on
or prior to the Expiration Date, the Purchaser, upon the terms and conditions of
the Offer and  subject to the  approval  of the  Partnership  and/or the General
Partner,  will  accept for payment  and pay for an  aggregate  of 3,950 Units so
tendered,  pro rata  according to the number of Units  validly  tendered by each
Limited Partner and not properly  withdrawn on or prior to the Expiration  Date,
on a pro rata basis, with appropriate adjustments to avoid tenders of fractional
Units  and  purchases  that may  otherwise  violate  the  Partnership's  Limited
Partnership Agreement, where applicable.

     In the event that  proration is required,  the Purchaser will determine the
precise number of Units to be accepted and will forward payment  together with a
notice explaining the final results of the proration as soon as practicable. The
Purchaser will not pay for any Units  tendered  until after the final  proration
factor has been determined.

Section 5.  Withdrawal Rights.

     Except as  otherwise  provided  in this  Section  5, all  tenders  of Units
pursuant to the Offer are irrevocable,  provided that Units tendered pursuant to
the Offer may be withdrawn at any time prior to the Expiration Date.

     For  withdrawal to be  effective,  a written  notice of withdrawal  must be
timely  received by the Tender Agent (i.e. a valid notice of withdrawal  must be
received  after February 10, 1999 but on or before March 11, 1999, or such other
date to which  this  Offer  may be  extended)  at the  address  set forth in the
attached  Agreement of Assignment  and  Transfer.  Any such notice of withdrawal
must specify the name of the person who  tendered the Units to be withdrawn  and
must be signed by the  person(s)  who signed the  Agreement  of  Assignment  and
Transfer and must also contain a Medallion Signature Guarantee.

     If purchase of, or payment for, Units is delayed for any reason,  or if the
Purchaser is unable to purchase or pay for Units for any reason,  then,  without
prejudice  to the  Purchaser's  rights  under the Offer,  tendered  Units may be
retained by the Tender Agent on behalf of the Purchaser and may not be withdrawn
except to the extent that  tendering  Unitholders  are  entitled  to  withdrawal
rights  as set forth in this  Section  5,  subject  to Rule  14e-1(c)  under the
Exchange Act, which  provides,  in part, that no person who makes a tender offer
shall  fail to pay the  consideration  offered or return  the  securities  (i.e.
Units)  deposited  by or on  behalf  of  security  holders  promptly  after  the
termination or withdrawal of the tender 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,  which  determination  shall  be  final  and  binding.  Neither  the
Purchaser, the Tender Agent, nor any other person will be under any duty to give
notification  of any defects or  irregularities  in any notice of  withdrawal or
will incur any liability for failure to give any such notification.

     Any Units properly  withdrawn will be deemed not to be validly tendered for
purposes of the Offer. Withdrawn Units may be re-tendered, however, by following
the procedures described in Section 2 at any time prior to the Expiration Date.

Section 6.  Extension of Tender Period; Termination; Amendment.

     The Purchaser expressly reserves the right, in its sole discretion,  at any
time and from time to time,  (i) to extend the period of time  during  which the
Offer is open and thereby delay  acceptance for payment of, and the payment for,
validly  tendered Units,  (ii) upon the occurrence or failure to occur of any of
the conditions  specified in Section 14, to delay the acceptance for payment of,
or payment for, any Units not heretofore accepted for payment or paid for, or to
terminate  the Offer  and not  accept  for  payment  any  Units not  theretofore
accepted for payment or paid for, by giving written notice,  of such termination
to the Tender  Agent,  and (iii) to amend the Offer in any  respect  (including,
without limitation, by increasing or decreasing the consideration offered or the
number  of Units  being  sought  in the  Offer or both or  changing  the type of
consideration)  by giving  written notice of such amendment to the Tender Agent.
Any  extension,  termination  or  amendment  will be  followed  as  promptly  as
practicable by public announcement, the announcement in the case of an extension
to be issued  no later  than  9:00  a.m.,  Eastern  Standard  Time,  on the next
business day after the previously  scheduled Expiration Date, in accordance with
the public  announcement  requirement  of Rule 14d-4(c)  under the Exchange Act.
Without limiting the manner in which the Purchaser may choose to make any public
announcement,  except as provided by  applicable  law  (including  Rule 14d-4(c)
under the Exchange  Act),  the  Purchaser  will have no  obligation  to publish,
advertise or otherwise  communicate any such public announcement,  other than by
issuing a release  to the Dow Jones  News  Service.  The  Purchaser  may also be
required by applicable law to disseminate  to  Unitholders  certain  information
concerning  the  extensions  of the Offer or any other  material  changes in the
terms of the Offer.

     If the Purchaser extends the Offer, or if the Purchaser  (whether before or
after its  acceptance  for payment of Units) is delayed in its payment for Units
or is unable  to pay for Units  pursuant  to the  Offer  for any  reason,  then,
without  prejudice to the Purchaser's  rights under the Offer,  the Tender Agent
may retain tendered Units on behalf of the Purchaser,  and such Units may not be
withdrawn except to the extent tendering  Unitholders are entitled to withdrawal
rights as described in Section 5. However, the ability of the Purchaser to delay
payment for Units that the Purchaser has accepted for payment is limited by Rule
14e-1  under  the  Exchange  Act,  which  requires  that the  Purchaser  pay the
consideration  offered or return  the  securities  deposited  by or on behalf of
holders of securities promptly after the termination or withdrawal of the Offer.

     If the Purchaser  makes a material  change in the terms of the Offer or the
information  concerning  the Offer or waives a material  condition of the Offer,
the Purchaser  will extend the Offer to the extent  required by Rules  14d-4(c),
14d-6(d) and 14e-1 under the Exchange  Act. The minimum  period  during which an
offer must remain open following a material  change in the terms of the Offer or
information  concerning  the Offer,  other than a change in price or a change in
percentage of securities  sought,  will depend upon the facts and circumstances,
including the relative  materiality  of the change in the terms or  information.
With respect to a change in price or a change in percentage of securities sought
(other than an increase of not more than 2% of the securities sought),  however,
a minimum ten business  day period is  generally  required to allow for adequate
dissemination  to security  holders and for investor  response.  As used in this
Offer to Purchase, "business day" means any day other than a Saturday, Sunday or
a federal holiday, and consists of the time period from 12:01 a.m. through 12:00
midnight, Eastern Standard Time.

                                        3

<PAGE>



Section 7.  Certain Federal Income Tax Consequences.

     THE FEDERAL INCOME TAX  DISCUSSION  SET FORTH BELOW IS INCLUDED  HEREIN FOR
GENERAL INFORMATION ONLY AND DOES NOT PURPORT TO ADDRESS ALL ASPECTS OF TAXATION
THAT MAY BE RELEVANT TO A PARTICULAR  UNITHOLDER.  For example,  this discussion
does not address the effect of any applicable foreign, state, local or other tax
laws other than federal income tax laws. Certain Unitholders  (including trusts,
foreign persons,  tax-exempt  organizations  or corporations  subject to special
rules, such as life insurance  companies or "S Corporations")  may be subject to
special  rules not  discussed  below.  This  discussion is based on the Internal
Revenue Code of 1986, as amended (the "I.R.C." or "Code"), existing regulations,
court  decisions  and  Internal   Revenue  Service  ("IRS")  rulings  and  other
pronouncements. EACH UNITHOLDER TENDERING UNITS SHOULD CONSULT SUCH UNITHOLDER'S
OWN TAX ADVISOR AS TO THE  PARTICULAR  TAX  CONSEQUENCES  TO SUCH  UNITHOLDER OF
ACCEPTING THE OFFER,  INCLUDING THE APPLICATION OF THE  ALTERNATIVE  MINIMUM AND
FEDERAL, FOREIGN, STATE, LOCAL AND OTHER TAX LAWS.

     The following discussion is based on the assumption that the Partnership is
treated as a partnership  for federal income tax purposes and is not a "publicly
traded partnership" as that term is defined in the Code.

Gain or Loss. A taxable  Unitholder will recognize a gain or loss on the sale of
such  Unitholder's  Units in an amount equal to the  difference  between (i) the
amount  realized  by such  Unitholder  on the sale and  (ii)  such  Unitholder's
adjusted tax basis in the Units sold. The amount  realized by a Unitholder  will
include the  Unitholder's  share of the  Partnership's  liabilities,  if any (as
determined  under  I.R.C.  ss.752  and  the  regulations  thereunder).   If  the
Unitholder is a corporation  and reports a loss on the sale, such loss generally
could  not  be  currently  deducted  by  such  Unitholder  except  against  such
Unitholder's capital gains from such other investments.  If the Unitholder is an
individual  and  reports a loss on the sale,  such loss  generally  could not be
deducted by such Unitholder except against such Unitholder's  capital gains from
such  other  investments  and up to $3,000  in the  aggregate  against  ordinary
income. Assuming the activities engaged in by the Partnership constitute passive
activities as defined in I.R.C.  ss.469, such loss would be treated as a passive
activity loss. (See "Suspended 'Passive Activity Losses'" below.)

     The  adjusted  tax  basis in the Units of a  Unitholder  will  depend  upon
individual  circumstances.  (See also "Partnership  Allocations in Year of Sale"
below.) Each  Unitholder who plans to tender  hereunder  should consult with the
Unitholder's  own tax advisor as to the  Unitholder's  adjusted tax basis in the
Unitholder's Units and the resulting tax consequences of a sale.

     If any portion of the amount  realized by a Unitholder is  attributable  to
such   Unitholder's   share  of  "unrealized   receivables"  or   "substantially
appreciated  inventory  items" as  defined  in I.R.C.  ss.751,  a  corresponding
portion of such  Unitholder's  gain or loss will be treated as ordinary  gain or
loss. It is possible that the basis allocation rules of I.R.C. ss.751 may result
in a Unitholder's recognizing ordinary income with respect to the portion of the
Unitholder's  amount realized on the sale of a Unit that is attributable to such
items while  recognizing  a capital  loss with  respect to the  remainder of the
Unit.

     A tax-exempt  Unitholder  (other than an  organization  described in I.R.C.
ss.ss.501(c)(7)   (social   club),   501(c)(9)   (voluntary   employee   benefit
association),   501(c)(17)   (supplementary   unemployment  benefit  trust),  or
501(c)(20)  (qualified  group legal  services  plan))  should not be required to
recognize unrelated trade or business income upon the sale of its Units pursuant
to the  Offer,  assuming  that  such  Unitholder  does not  hold its  Units as a
"dealer" and has not acquired such Units with debt financed proceeds.

Partnership  Allocations  in  Year  of  Sale.  A  tendering  Unitholder  will be
allocated  the  Unitholder's  pro rata  share of the annual  taxable  income and
losses from the Partnership,  in accordance with the terms and conditions of the
Partnership Agreement, with respect to the Units sold for the period through the
date of sale,  even though such Unitholder will assign to the Purchaser his, her
or its rights to receive certain cash  distributions with respect to such Units.
Such allocations and any Partnership  distributions for such period would affect
a  Unitholder's  adjusted tax basis in the tendered  Units and,  therefore,  the
amount of gain or loss recognized by the Unitholder on the sale of the Units.

Possible Tax  Termination.  The Code provides that if 50% or more of the capital
and profits  interests in a  partnership  are sold or exchanged  within a single
12-month period,  such  partnership  generally will terminate for federal income
tax purposes.  It is possible that the  Partnership  could terminate for federal
income  tax  purposes  as a result of  consummation  of the  Offer.  If so,  the
Partnership  will be treated as having  made a  liquidating  distribution  of an
undivided  interest in all of its assets to the  Unitholders,  in  proportion to
their respective interests in the Partnership's properties,  the partners of the
Partnership after consummation of the Offer (i.e., the non-tendering Unitholders
and the Purchaser) would be treated as having  recontributed  their interests in
Partnership  assets  to a new  Partnership,  and  the  capital  accounts  of all
partners would be restated. A Unitholder would recognize gain on the liquidating
distribution  only to the extent that the amount of cash deemed  distributed  to
the Unitholder  exceeded the Unitholder's  basis in the Units.  Depending on the
Unitholders'  basis  in  their  Units  and the  Partnership's  tax  basis in its
property,  a tax  termination  could affect,  perhaps  adversely,  the amount of
depreciation deductions reported by the Partnership for the period following the
date of such  termination.  A tax termination of the Partnership also could have
the adverse  effect on  Unitholders  whose tax year is not the calendar year, of
the inclusion of more than one year of  Partnership  tax items in one tax return
of such  Unitholders,  resulting in a  "bunching"  of income or  deductions.  In
addition,  a tax  termination  could have the  adverse  effect on  non-tendering
Unitholders who subsequently  dispose of their Units at a gain of requiring them
to  treat  a  greater  portion  of  such  gain as  ordinary  income  (due to the
application  of I.R.C.  ss.735) than would  otherwise  be required  absent a tax
termination of the Partnership.

Suspended  "Passive  Activity  Losses".  A  Unitholder  who  sells  all  of  the
Unitholder's Units would be able to deduct  "suspended"  passive activity losses
from the  Partnership,  if any, in the year of sale free of the passive activity
loss  limitation.  If it is  determined  that  the  Partnership  is  engaged  in
activities  that are  defined  by I.R.C.  ss.469 as  "passive  activities",  the
ability of a Unitholder,  as a limited partner of the Partnership,  who or which
is subject to the  passive  activity  loss  rules,  to claim tax losses from the
Partnership  is  limited.  Upon  sale  of all of the  Unitholder's  Units,  such
Unitholder  would be able to use any "suspended"  passive  activity losses first
against  gain,  if any, on sale of the  Unitholder's  Units and then against any
other net income or gain from all other passive  activities and then against any
non-passive income.

Foreign  Unitholders.  Gain realized by a foreign Unitholder on a sale of a Unit
pursuant  to the Offer  will be  subject to federal  income  tax.  Under  I.R.C.
ss.1445,  the  transferee of a partnership  interest held by a foreign person is
generally  required  to deduct  and  withhold  a tax equal to 10% of the  amount
realized on the  disposition.  The  Purchaser  will  withhold  10% of the amount
realized by a tendering Unitholder from the purchase price payment to be made to
such Unitholder  unless the Unitholder  properly  completes and signs the FIRPTA
Affidavit included as part of the Tax Certification  certifying the Unitholder's
TIN, that such Unitholder is not a foreign person and the Unitholder's  address.
Amounts  withheld  would be creditable  against a foreign  Unitholder's  federal
income tax liability and, if in excess thereof,  a refund could be obtained from
the Internal Revenue Service by filing a U.S. income tax return.

Section 8.  Effects of the Offer.

Effect on Trading Market.  There is no established public trading market for the
Units  and,  therefore,  a  reduction  in the number of  Unitholders  should not
materially  further  restrict the  Unitholders'  ability to find  purchasers for
their Units on any secondary market.

Voting  Power of  Purchaser.  Depending  on the number of Units  acquired by the
Purchaser  pursuant to the Offer,  the  Purchaser  may have the ability to exert
certain  influence  on  matters  subject  to the  vote  of  Unitholders,  unless
otherwise prohibited.

     The Units are  registered  under the Exchange Act,  which  requires,  among
other things that the Partnership furnish certain information to its Unitholders
and to the Commission and comply with the Commission's proxy rules in connection
with meetings of, and solicitation of consents from, Unitholders.

Section 9.  Future Plans.

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


                                        4

<PAGE>


     The  Purchaser  is  acquiring  the Units  pursuant to the Offer  solely for
investment  purposes.  Although the Purchaser  has no present  intention to seek
control of the  Partnership  or to change the  management  or  operations of the
Partnership,  the  Purchaser  reserves the right,  at an  appropriate  time,  to
exercise its rights as a limited partner,  unless otherwise prohibited,  to vote
on matters subject to a limited partner vote, including a vote to cause the sale
of the Partnership's  remaining  property and the liquidation and dissolution of
the Partnership.

Section 10.  The Business of the Partnership.

     Enstar  Income  Program  IV-3,  L.P., a Georgia  limited  partnership  (the
"Partnership"),  is engaged in the ownership,  operation and  development,  and,
when  appropriate,  sale or other  disposition,  of cable television  systems in
small to  medium-sized  communities.  The  Partnership was formed on November 4,
1985.  The  general  partner  of  the   Partnership  is  Enstar   Communications
Corporation,  a Georgia  corporation (the "General  Partner").  On September 30,
1988,  ownership of the General  Partner was acquired by Falcon  Cablevision,  a
California  limited  partnership  that has been  engaged  in the  ownership  and
operation of cable  television  systems since 1984 ("Falcon  Cablevision").  The
general partner of Falcon  Cablevision is Falcon Holding Group, L.P.  ("FHGLP"),
which  provides  certain  management  services to the  Partnership.  The general
partner  of FHGLP is  Falcon  Holding  Group,  Inc.,  a  California  corporation
("FHGI").  The General Partner,  FHGLP and affiliated  companies are responsible
for the day to day management of the Partnership and its operations.

     The Partnership began its cable television  business  operations in January
1987 with the acquisition of three cable television systems that provide service
to customers in and around the  municipalities  of  Fairfield  and  Shelbyville,
Illinois and Fulton,  Kentucky.  In 1988 the Partnership  entered into a general
partnership  agreement  with two affiliated  partnerships  (which are also cable
television limited partnerships sponsored by the General Partner) to form Enstar
Cable of Macoupin County (the "Joint Venture").  The Joint Venture was formed in
order to enable  each of its  partners to  participate  in the  acquisition  and
ownership  of a more  diverse  pool of  systems  by  combining  certain of their
financial  resources.  The Joint  Venture  began its cable  television  business
operations in January 1988 with the  acquisition  of a cable  television  system
providing  service in and  around the  municipalities  of  Carlinville,  Virden,
Girard,  Thayer and Auburn,  Illinois.  As of December 31, 1997,  cable  systems
owned by the  Partnership and the Joint Venture served  approximately  6,000 and
4,400 basic subscribers, respectively.

     The principal executive offices of the Partnership, the General Partner and
FHGLP  are  located  at 10900  Wilshire  Boulevard,  15th  Floor,  Los  Angeles,
California 90024, and their telephone number is (310) 824-9990.

     Additional information concerning the Partnership,  its assets,  operations
and  management  is contained in its Annual  Reports on Form 10-K and  Quarterly
Reports  on Form  10-Q and  other  filings  with  the  Securities  and  Exchange
Commission.  Such reports and filings are  available on the  Commission's  EDGAR
system, at its internet website at www.sec.gov, and are available for inspection
at the  Commission's  principal  office in Washington,  D.C. and at its regional
offices in New York,  New York and Chicago,  Illinois.  The Purchaser  expressly
disclaims any  responsibility  for the information  included in such reports and
extracted in this discussion.

     For  additional   information,   please  see  the  discussion  above  under
Introduction- "Establishment of the Offer Price."

     Selected  Financial Data. Set forth below is a summary of certain financial
data for the Partnership which has been excerpted from the Partnership's  Annual
Report  on Form  10-K  for the year  ended  December  31,  1997.  The  financial
information  set forth below is  qualified  in its entirety by reference to such
reports and documents filed with the Securities and Exchange  Commission and the
financial   statements  and  related  notes  contained  therein.  The  Purchaser
expressly  disclaims any responsibility  for the information  contained in these
filed reports and extracted in this discussion.

     The  following  table sets forth in  comparative  tabular form a summary of
selected financial data for each of the Partnership's last five full years:

<TABLE>
<CAPTION>

For the Years Ended December 31
(In Dollars, Except per Unit Amounts)

                                                   1997              1996              1995              1994              1993
<S>                                            <C>               <C>               <C>               <C>               <C>        
Operations Statement Data:

Revenues                                       $ 2,658,100       $ 2,489,000       $ 2,311,800       $ 2,241,600       $ 2,222,100
Cost and Expenses                               (1,582,900)       (1,428,700)       (1,442,700)       (1,448,800)       (1,339,900)
Depreciation and Amortization                     (499,700)         (703,600)         (689,100)         (712,500)         (727,100)
Operating Income                                   575,500           356,700           180,000            80,300           155,100

Interest Expense                                   (12,900)          (30,500)          (61,800)          (58,500)          (78,400)
Interest Income                                     32,500            23,400            32,000             9,600            20,400
Gain (Loss) on Sale of Assets                       45,000            (4,700)             --                --                --
Equity in Net Income (Loss)
         of Joint Venture                          131,900           123,500            28,000            11,900           (36,200)

Net Income                                         772,000           468,400           178,200            43,300            60,900
Distributions Paid to Partners                     503,800           503,800           503,800           503,800           503,800

Per Unit of Limited Partnership
         Interest:
Net Income                                           19.16             11.62              4.42              1.07              1.51
Distributions                                        12.50             12.50             12.50             12.50             12.50

Other Operating Data:
Net Cash Provided
         by Operating Activities                 1,342,100           661,300         1,174,100           752,400           811,500
Net Cash Used in
         Investing Activities                     (500,900)         (265,800)         (392,800)          179,700          (247,800)
Net Cash Used in
         Financing Activities                     (503,800)         (887,000)         (503,800)         (509,400)       (1,495,800)
EBITDA                                           1,075,200         1,060,300           869,100           792,800           882,200
EBITDA to Revenues                                    40.4%             42.6%             37.6%             35.4%             39.7%
Total Debt to EBITDA                                  --                --                 .4x               .5x               .4x
Capital Expenditures                               556,000           608,900           373,700           122,700           227,900

General Partner's Deficit                          (49,300)          (52,000)          (51,700)          (48,500)          (43,900)
Limited Partners' Capital                        3,441,500         3,176,000         3,211,100         3,533,500         3,989,400
Total Assets                                     4,113,300         3,504,300         4,293,800         4,275,600         4,734,600
Total Debt                                            --                --             383,200           383,200           383,200
</TABLE>

                                        5

<PAGE>



Section 11.  Conflicts of Interest.

     It is the  Purchaser's  belief  that  other than the 1,969  Units  owned by
certain  affiliates of the Purchaser,  there is no conflict of interest  between
the Purchaser and the Partnership or the General Partner.

     At this time,  both the  Partnership  and the  Purchaser  have retained the
services of the Gemisys Corporation to perform administrative services. However,
due to the unique,  separate and administrative  nature of the work performed by
the Gemisys  Corporation for both the Purchaser and the  Partnership,  it is the
Purchaser's belief that this relationship should have no impact on this Offer.

Section 12.  Certain Information Concerning the Purchaser.

     The Purchaser is Madison Liquidity  Investors 104, LLC, a limited liability
company  organized  under the laws of the  State of  Delaware.  For  information
concerning  the  Purchaser  and its  principals,  please  refer to Schedule  "I"
attached  hereto.  The  principal  business of the  Purchaser is  investment  in
securities,  particularly limited partnership securities. The principal business
address of the Purchaser is P.O. Box 7461, Incline Village, Nevada 89452.

     The Purchaser has made binding  commitments to contribute and has available
sufficient  amounts of liquid capital  necessary to fund the  acquisition of all
Units subject to the Offer,  the expenses to be incurred in connection  with the
Offer, and all other anticipated costs of the Purchaser.  The Purchaser is not a
public company and has not prepared audited financial statements. The Purchaser,
its  principals,  owners and members have an aggregate net worth in excess of $5
million, including net liquid assets of more than $1 million.

     As of the date of this offer,  the Purchaser,  through certain  affiliates,
owned  1,969  Units  or  approximately  4.9%  of the  outstanding  Units  of the
Partnership. These Units were acquired during 1997 and 1998 through unregistered
tender offers and secondary market transactions,  at prices ranging from $115.00
to $143.00 per Unit. In consideration  of the limited and inefficient  nature of
the market for the Units the Purchaser does not believe that the prices paid for
previously  acquired  Units  should be relied  upon as a complete  and  accurate
representation as to the current fair market value of the Units.

     Except as otherwise set forth herein, (i) neither the Purchaser nor, to the
best  knowledge  of the  Purchaser,  the persons  listed on Schedule "I" nor any
affiliate  of the  Purchaser,  beneficially  owns or has a right to acquire  any
Units,  (ii) neither the Purchaser  nor, to the best knowledge of the Purchaser,
the persons  listed on Schedule "I" nor any affiliate of the  Purchaser,  or any
director,  executive  officer or subsidiary of any of the foregoing has effected
any transaction in the Units within the past 60 days,  (iii) except as set forth
in Section 15 of this Offer to Purchase  ("Certain Legal Matters"),  neither the
Purchaser  nor, to the best  knowledge of the  Purchaser,  the persons listed on
Schedule "I" nor any affiliate of the Purchaser have any contract,  arrangement,
understanding  or  relationship  with  any  other  person  with  respect  to any
securities  of  the  Partnership,  including  but  not  limited  to,  contracts,
arrangements,  understandings or relationships concerning 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,
consents or  authorizations,  (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 knowledge of
the  Purchaser,  the persons  listed on Schedule  "I", or any  affiliate  of the
Purchaser on the one hand, and the Partnership or its  affiliates,  on the other
hand, and (v) there have been no contracts, negotiations or transactions between
the  Purchaser,  or to the best  knowledge of the Purchaser any affiliate of the
Purchaser,  on the one  hand,  the  persons  listed  on  Schedule  "I",  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.

     Set forth below is certain unaudited financial  information with respect to
the Purchaser's sole member and funding source, Madison/OHI Liquidity Investors,
LLC ("Madison/OHI").

                           Consolidated Balance Sheet
                                November 30, 1998

                                     Assets

Cash                                           $  459,290
Investment in limited partnerships              2,092,152
Other Assets                                       29,004
                                               ----------

Total Assets                                                          $2,580,446
                                                                      ==========

                         Liabilities and Members' Equity

Liabilities:
Accounts payable and accrued expenses          $  227,859
Notes payable                                   1,048,825
Advances from affiliates                        1,149,201
                                               ----------
           Total Liabilities                                          $2,425,885

Members' Equity                                                          154,561
                                                                      ----------

Total Liabilities and Members' Equity                                 $2,580,446
                                                                      ==========

On October 2, 1998,  Madison/OHI entered into a revolving credit facility with a
lender to finance its investment  operations.  The revolving  credit facility is
committed  through  September  30, 2005 and it allows for maximum  borrowings of
$30,000,000 through October 20, 2003 and $25,000,000 after this date. Borrowings
under the credit facility are  collateralized  by the Company's  investments and
eight percent of the total borrowings are guaranteed by the personal  guarantees
of the Company's members.

Borrowing under the credit facility  accrues  interest at rates of up to sixteen
percent  per annum  simple  interest  (or of fifteen  percent  per annum  simple
interest for borrowings  financing designated  investments).  Principal advances
and accrued  interest are repayable from the proceeds of the liquidation or sale
of the investments  following liquidation or sale events. In addition, a portion
of the total accrued  interest is payable  quarterly at the rate of 9% per annum
simple interest. Such quarterly interest payments are due in cash for designated
investments  and the  required  payments  may be  financed  with  an  additional
principal advance by the lender for the other designated investments.

Additional  proceeds of sales or liquidations of the investments are required to
be placed in a cash collateral account which will be equal to ten percent of the
unpaid balance of the loan.

Total  interest  expense  incurred  for the period  ended  November 30, 1998 was
$18,698. There were no cash payments for interest expense during this period.



                                        6

<PAGE>



Section 13. Source of Funds.

     The Purchaser expects that  approximately  $635,950.00 would be required to
purchase up to the 3,950 Unit maximum of the outstanding Units, if tendered, and
approximately an additional  $100,000.00 may be required to pay related fees and
expenses.  The  Purchaser  anticipates  funding  all of the  purchase  price and
related expenses through existing equity sources and/or borrowing facilities. It
is  expected  that the  Purchaser  will  obtain  its  funding  from its  Member,
Madison/OHI Liquidity Investors, LLC ("OHI"), which in turn has represented that
it intends to utilize  its  existing  capital  sources and  borrowings  from its
credit facility. The Offer is not contingent on obtaining financing.

     The following is a summary description of the existing credit facility (the
"Facility")  provided  for the  benefit of the  Purchaser,  pursuant to the Loan
Agreement,  dated as of October 2, 1998 (the "Loan  Agreement"),  among  Madison
Liquidity, as borrower,  Omega Health Source as the lender (the "Lender").  This
summary  description  does not purport to be complete  and is  qualified  in its
entirety by reference to the Loan  Agreement,  a copy of which has been filed as
an exhibit to the  Purchaser's  Tender Offer  Statement on Schedule  14D-1 filed
with the Commission.

     Pursuant  to the Loan  Agreement,  the  Lender  has made  available  to the
Purchaser  a  revolving  credit  facility  of up to $30  million at any one time
outstanding,  which  amount is  reduced  to $25  million  after the fifth  (5th)
anniversary  of the first  funding  date,  October  20,  2003.  Loans  under the
Facility (the "Loans") may be utilized to finance certain permitted investments.
The  Facility  matures on the earlier of the seventh  (7th)  anniversary  of the
first  funding  date,  October 20, 2005,  or the date upon which the Lender duly
accelerates  the due  date of all  unpaid  principal  and  interest  owed by the
Borrower to the Lender.

     Loans bear  interest,  at rates ranging from 9% per annum to 16% per annum,
based on various  classifications made under the Loan Agreement.  As of the date
hereof,  the  Purchaser  currently  has made three draw downs  aggregating  $4.1
million under the Facility.

     The  Purchaser  is  obligated  to pay a fee on the  unused  portion  of the
Facility.  Such unused fee is payable  quarterly in arrears and calculated based
on the actual number of days elapsed over a 365 day period. The quarterly unused
fee is required to be paid in an amount equal to  twenty-five  percent  (25%) of
the product  obtained by  multiplying  (a)  one-eighth  (1/8) of one (1) percent
(i.e.  12-1/2 basis  points) by (b) the amount by which $30 million  exceeds the
average  outstanding  principal  balance of the Loan  during the three (3) month
period  beginning  December  1, 1998 and  ending  February  28,  1999,  and each
successive  quarter  thereafter  until the Lender is no longer obligated to make
advances on the Loan pursuant to the Loan Agreement.

     The Loans are subject to mandatory  prepayment  only to the extent that the
aggregate  outstanding  principal  amount  of the Loans on any day  exceeds  the
amount of the Facility then in effect.  Voluntary  prepayments  of the Loans and
voluntary reductions of the Facility are permitted,  in whole or in part, at the
option of the  Purchaser  in  minimum  principal  amounts,  without  premium  or
penalty, subject to reimbursement of certain of the Lender's costs under certain
conditions.

     The  Purchaser's  obligations  under the Facility  have been  guaranteed by
limited personal guarantees of the managing directors of the Purchaser, Bryan E.
Gordon and Ronald M. Dickerman.

     The Facility contains representations and warranties, conditions precedent,
covenants,  events of default and other provisions  customarily found in similar
transactions.

Section 14. Conditions of the Offer.

     Notwithstanding  any other terms of the Offer,  the Purchaser  shall not be
required  to  accept  for  payment  or to pay  for  any  Units  tendered  if all
authorizations,  consents,  orders or approvals of, or  declarations  or filings
with, or expirations of waiting  periods  imposed by, any court,  administrative
agency  or  commission  or  other  governmental  authority  or  instrumentality,
domestic  or  foreign,  necessary  for  the  consummation  of  the  transactions
contemplated  by the Offer shall not have been filed,  occurred or been obtained
on or before the Expiration Date.

     The  Purchaser  shall 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 Expiration Date, any of the following conditions exist:

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

     (b) there shall be any action taken,  or any statute,  rule,  regulation or
order proposed, enacted, enforced,  promulgated,  issued or deemed applicable to
the Offer by any federal or state court, government or governmental authority or
agency,  other than the  application  of the waiting  period  provisions  of the
Hart-Scott-Rodino  Antitrust  Improvements Act of 1976, as amended, which might,
directly or indirectly, result in any of the consequences referred to in clauses
(i) through (v) of paragraph (a) above;

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

     (d) there shall have occurred (i) any general  suspension of trading in, or
limitation on prices for,  securities on any national  securities exchange or in
the  over-the-counter  market in the  United  States,  (ii) a  declaration  of a
banking  moratorium  or any  suspension  of  payments in respect of banks in the
United States,  (iii) any limitation by any governmental  authority on, or other
event which might  affect,  the extension of credit by lending  institutions  or
result in any  imposition  of  currency  controls in the United  States,  (iv) a
commencement  of a war or armed  hostilities or other national or  international
calamity  directly or  indirectly  involving the United  States,  (v) a material
change in United States or other  currency  exchange  rates or a suspension of a
limitation on the markets  thereof,  or (vi) in the case of any of the foregoing
existing at the time of the commencement of the Offer a material acceleration or
worsening thereof;

     (e) it shall  have been  publicly  disclosed  or the  Purchaser  shall have
otherwise learned that (i) more than fifty percent of the outstanding Units have
been or are  proposed  to be  acquired by another  person  (including  a "group"
within the meaning of Section  13(d)(3) of the Exchange Act), or (ii) any person
or group  that  prior to such date had  filed a  Statement  with the  Commission
pursuant to Section  13(d) or (g) of the Exchange Act has  increased or proposes
to increase  the number of Units  beneficially  owned by such person or group as
disclosed in such Statement by two percent or more of the outstanding Units; or

     (f) any  developments  that would  substantially  impair or encumber  those
benefits that the Purchaser is attempting to achieve in this Tender Offer.

     The foregoing  conditions are for the sole benefit of the Purchaser and may
be asserted by the Purchaser regardless of the circumstances giving rise to such
conditions or may be waived by the Purchaser in whole or in part at any time and
from  time to time in its sole  discretion.  Any  termination  by the  Purchaser
concerning  the  events  described  above  will be final  and  binding  upon all
parties.



                                        7

<PAGE>



Section 15.  Certain Legal Matters.

General.  Except as set forth in this Section 15, the  Purchaser is not aware of
any filings,  approvals or other actions by any domestic or foreign governmental
or  administrative  agency that would be required  prior to the  acquisition  of
Units by the Purchaser pursuant to the Offer.  Should any such approval or other
action be required, it is the Purchaser's present intention that such additional
approval or action  would be sought.  While there is no present  intent to delay
the purchase of Units tendered pursuant to the Offer pending receipt of any such
additional approval or the taking of any such action,  there can be no assurance
that any such  additional  approval  or  action,  if needed,  would be  obtained
without substantial  conditions or that adverse consequences might not result to
the Partnership's  business, or that certain parts of the Partnership's business
might  not  have  to be  disposed  of or  held  separate  or  other  substantial
conditions  complied  with in order to obtain such  approval  or action,  any of
which  could  cause  the  Purchaser  to elect to  terminate  the  Offer  without
purchasing Units thereunder.  The Purchaser's obligation to purchase and pay for
Units is subject  to certain  conditions,  including  conditions  related to the
legal matters discussed in this Section 15.

     In its annual filing on Form 10-K for the year ended December 31, 1997, the
Partnership  has  disclosed  that it is  periodically  a party to various  legal
proceedings,  however,  it does  not  believe  that  these  proceedings,  in the
aggregate, will have a material adverse effect on the financial condition of the
Partnership or Joint Venture.

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

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

State  Takeover Laws. A number of states have adopted  anti-takeover  laws which
purport,  to various degrees, to be applicable to attempts to acquire securities
of corporations  which are incorporated in such states or which have substantial
assets,  security  holders,  principal  executive offices or principal places of
business therein. These laws are directed at the acquisition of corporations and
not  partnerships.   The  Purchaser,   therefore,  does  not  believe  that  any
anti-takeover laws apply to the transactions contemplated by the Offer.

     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  of any state law  allegedly
applicable  to the Offer and  nothing  in this  Offer  nor any  action  taken in
connection  herewith  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 obligated to accept for purchase or pay for any Units tendered.

Section 16. Fees and Expenses.

     The  Purchaser  has  retained  Gemisys  Tender  Services,  to  act  as  the
Purchaser's  Tender  Agent.  The  Purchaser  will  pay  Gemisys  reasonable  and
customary  compensation  for its services in connection  with the Offer and will
indemnify  Gemisys  against  certain  liabilities  and  expenses  in  connection
therewith,  including  liabilities under the federal  securities laws. Except as
otherwise set forth herein,  the Purchaser  will also pay all costs and expenses
of printing, publication and mailing of the Offer.

Section 17. Miscellaneous.

     THE OFFER IS NOT BEING  MADE TO (NOR WILL  TENDERS BE  ACCEPTED  FROM OR ON
BEHALF OF)  UNITHOLDERS IN ANY  JURISDICTION IN WHICH THE MAKING OF THE OFFER OR
THE  ACCEPTANCE  THEREOF  WOULD  NOT BE IN  COMPLIANCE  WITH  THE  LAWS  OF SUCH
JURISDICTION.  THE PURCHASER IS NOT AWARE OF ANY JURISDICTION  WITHIN THE UNITED
STATES IN WHICH  THE  MAKING OF THE  OFFER OR THE  ACCEPTANCE  THEREOF  WOULD BE
ILLEGAL.

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

February 10, 1999

MADISON LIQUIDITY INVESTORS 104, LLC
MADISON/OHI LIQUIDITY INVESTORS, LLC


                                        8

<PAGE>


                                   SCHEDULE I

                   THE PURCHASER AND ITS RESPECTIVE PRINCIPALS

Madison  Liquidity  Investors 104, LLC is a Delaware limited  liability  company
founded by Bryan E. Gordon and Ronald M.  Dickerman  that was  organized for the
purpose of acquiring  Units in the Partnership as well as Units in certain other
partnerships,  some of which are also  sponsored  by the  Partnership's  General
Partner. The Purchaser's sole member is Madison/OHI which is an affiliate of The
Madison  Avenue  Capital  Group LLC (all  three  entities  may  collectively  be
referred to as "Madison"). The names of the managing directors of the Purchaser,
Madison/OHI  and The  Madison  Avenue  Capital  Group,  LLC and their  principal
occupations  and five  year  employment  histories  are set  forth  below.  Each
individual is a citizen of the United States. The business address of Madison is
P.O. Box 7461, Incline Village, Nevada 89452.

Madison/OHI  Liquidity  Investors,  LLC is a Delaware limited  liability company
founded by Bryan E. Gordon and Ronald M.  Dickerman,  both of whom are  managing
directors of the limited  liability  company.  Madison/OHI is the sole member of
the Purchaser and, as further described in Section 13 to this Offer to Purchase,
is the primary funding source for the Offer.  The business address of Madison is
P.O. Box 7461, Incline Village, Nevada 89452.

The Madison Avenue Capital Group,  LLC is a Delaware limited  liability  company
founded by Bryan E.  Gordon and Ronald M.  Dickerman.  Madison is an  investment
management  boutique  with a value  investing  philosophy.  Madison  invests  in
limited partnership units, common stock and other securities issued by companies
which own  diversified  portfolios  of real estate,  cable  television  systems,
transportation  and  other  leased  equipment,   film  portfolios,   LBO/venture
investment  portfolios  and other cash flow  producing  assets.  Madison and its
affiliates  have over $270 million in committed  capital.  To date,  over 45,000
limited  partners  nationwide in over 250 limited  partnerships  have sold their
units to Madison and its affiliates. The business address of Madison is P.O. Box
7461, Incline Village, Nevada 89452.

Bryan E.  Gordon is a  Managing  Director  of the  Purchaser  as well as being a
Managing Director of The Madison Avenue Capital Group, LLC. Prior to co-founding
predecessor  entities to The Madison Avenue Capital Group,  LLC in January 1995,
Mr. Gordon had 13 years of experience in the  investment  banking and management
consulting fields,  with an emphasis on real estate and corporate  finance.  Mr.
Gordon has extensive  experience  with equity and debt  financings,  mergers and
acquisitions,  roll-up and formation transactions, and restructurings of limited
partnerships,  REITs,  corporations and joint ventures.  Mr. Gordon's experience
includes: seven years in the Real Estate and Partnership Finance Groups at Smith
Barney,  Inc.; two years in the Investment  Banking Division of Bear,  Stearns &
Co. Inc.; one year in the Real Estate and Partnership Finance Group at EF Hutton
& Company;  and three years in management  consulting  with  Tillinghast/Towers,
Perrin,  Foster & Crosby.  Mr. Gordon  earned an MBA from Columbia  University's
Graduate  School of Business and a BSE from the Wharton School of the University
of Pennsylvania.

Ronald M.  Dickerman is a Managing  Director of the Purchaser as well as being a
Managing Director of The Madison Avenue Capital Group, LLC. Prior to co-founding
predecessor  entities to The Madison Avenue Capital Group,  LLC in January 1995,
Mr.  Dickerman  had  14  years  of  experience  in  the  analysis,  acquisition,
financing, management, and disposition of income-producing real estate. In 1991,
Mr. Dickerman  founded First Equity Realty Corp., a real estate  investment firm
specializing  in the  acquisition  of  multi-family  properties  from  financial
institutions,  utilizing a value-added approach.  From 1987-1991,  Mr. Dickerman
was an  investment  banker in the  Partnership  Finance  Group of Smith  Barney,
Harris,  Upham  & Co.,  Inc.  His  responsibilities  included  the  origination,
analysis, structuring,  acquisition, asset management, disposition and marketing
of real estate and other limited partnerships.  Mr. Dickerman earned an MBA from
Columbia   University's  Graduate  School  of  Business  and  a  BA  from  Tufts
University.


                                        9



                                                                       096-883*1

                      AGREEMENT of ASSIGNMENT and TRANSFER
                      For Limited Partnership Interests in
                        Enstar Income Program IV-3, L.P.



     Please make any corrections to name/mailing address in space to the left. I
hereby  tender to Madison  Liquidity  Investors  104,  LLC,  a Delaware  limited
liability company ("Madison"), the above-described limited partnership interests
(the "Units") in Enstar Income Program IV-3, L.P., a Georgia limited partnership
(the "Partnership"),  for $161.00 per Unit in cash (reduced by the amount of (i)
any transfer  fee payable to the  Partnership  in respect of the Units  tendered
hereby and (ii) any cash distributions made to me by the Partnership on or after
February 10, 1999) in accordance with the terms and subject to the conditions of
Madison's  Offer to Purchase as Exhibit  (a)(1) to Schedule 14D-1 dated February
10, 1999 (the "Offer to Purchase") and this Agreement of Assignment and Transfer
(which,  together with the Offer to Purchase and any  supplements or amendments,
constitutes  the  "Offer").  I  acknowledge  that I have  received  the Offer to
Purchase.  The Offer will remain open until March 11, 1999, subject to extension
at the  discretion  of  Madison.  It is  understood  that  payment for the Units
tendered hereby will be made by check mailed to me at the address above promptly
after the date of the Partnership's  confirmation that the transfer of the Units
to  Madison  is  effective,  subject  to  Section 4  (Proration)  and  Section 5
(Withdrawal Rights) of the Offer to Purchase. The Offer is subject to Section 14
(Conditions of the Offer) of the Offer to Purchase.

Subject to, and effective  upon,  acceptance of this Agreement of Assignment and
Transfer and payment for the Units tendered  hereby in accordance with the terms
and subject to the  conditions of the Offer,  I hereby sell,  assign,  transfer,
convey and  deliver  (the  "Transfer")  to Madison,  all of my right,  title and
interest in and to the Units tendered  hereby and accepted for payment  pursuant
to the  Offer  and any and all  non-cash  distributions,  other  Units  or other
securities  issued or issuable in respect thereof on or after February 10, 1999,
including, without limitation, to the extent that they exist, all rights in, and
claims to, any Partnership profits and losses, cash distributions, voting rights
and other benefits of any nature  whatsoever  distributable  or allocable to the
Units under the Partnership's  limited  partnership  agreement (the "Partnership
Agreement"),  (i)  unconditionally  to the extent that the rights appurtenant to
the Units may be  transferred  and  conveyed  without the consent of the general
partner of the Partnership (the "General  Partner"),  and (ii) in the event that
Madison  elects to become a  substituted  limited  partner  of the  Partnership,
subject to the consent of the General  Partner to the extent such consent may be
required in order for  Madison to become a  substituted  limited  partner of the
Partnership.

It is my intention  that Madison,  if it so elects,  succeed to my interest as a
Substitute Limited Partner, as defined in the Partnership Agreement, in my place
with respect to the  transferred  Units.  It is my  understanding,  and I hereby
acknowledge   and  agree,   that  Madison  shall  be  entitled  to  receive  all
distributions of cash or other property from the Partnership attributable to the
transferred  Units  that are  made on or after  February  10,  1999,  including,
without  limitation,  all distributions of Distributable  Cash Flow and Net Cash
Proceeds,  without regard to whether the cash or other property that is included
in any such  distribution  was received by the  Partnership  before or after the
Transfer  and  without  regard  to  whether  the  applicable  sale,   financing,
refinancing or other disposition took place before or after the Transfer.  It is
my further understanding,  and I further acknowledge and agree, that the taxable
income and taxable loss  attributable to the  transferred  Units with respect to
the  taxable  period in which the  Transfer  occurs  shall be divided  among and
allocated between me and Madison as provided in the Partnership Agreement, or in
accordance with such other lawful  allocation  methodology as may be agreed upon
by the  Partnership  and Madison.  I represent  and warrant that I have the full
right,  power and  authority to transfer  the subject  Units and to execute this
Agreement  of  Assignment  and  Transfer  and all other  documents  executed  in
connection  herewith  without the joinder of any other person or party, and if I
am executing  this Agreement of Assignment and Transfer or any other document in
connection  herewith  on behalf of a  business  or other  entity  other  than an
individual  person,  I have the  right,  power and  authority  to  execute  such
documents  on behalf of such entity  without the joinder of any other  person or
party.

Subject to Section 5  (Withdrawal  Rights)  of the Offer to  Purchase,  I hereby
irrevocably  constitute  and  appoint  Madison as my true and  lawful  agent and
attorney-in-fact  with  respect  to the Units,  with full power of  substitution
(such power of attorney being deemed to be an irrevocable  power coupled with an
interest), to (i) vote or act in such manner as any such attorney-in-fact shall,
in its sole discretion,  deem proper with respect to the Units; (ii) deliver the
Units and transfer ownership of the Units on the Partnership's  books maintained
by the  General  Partner;  (iii)  endorse,  on my behalf,  any and all  payments
received by Madison from the Partnership  that are made on or after February 10,
1999,  which are made  payable  to me, in favor of  Madison  or any other  payee
Madison  otherwise  designates;  (iv)  execute  a Loss and  Indemnity  Agreement
relating  to  the  Units  on  my  behalf  if  I  fail  to  include  my  original
certificate(s) (if any) representing the Units with this Agreement;  (v) execute
on my behalf any  applications  for  transfer  and any  distribution  allocation
agreements  required by National  Association  of Securities  Dealers  Notice to
Members 96-14 to give effect to the transactions contemplated by this Agreement;
(vi) receive all  benefits and cash  distributions  and  otherwise  exercise all
rights of  beneficial  ownership  of the Units;  and (vii)  direct  the  General
Partner to immediately  change the address of record of the registered  owner of
the transferred  Units to that of Madison,  as my  attorney-in-fact.  Madison is
further authorized, as part of its powers as my attorney-in-fact with respect to
the Units,  to commence any  litigation  that Madison,  in its sole  discretion,
deems   necessary   to  enforce  any   exercise  of   Madison's   powers  as  my
attorney-in-fact as set forth herein. Madison shall not be required to post bond
of any nature in  connection  with this power of attorney.  I hereby  direct the
Partnership and the General Partner to remit to Madison any  distributions  made
by the  Partnership  with respect to the Units on or after February 10, 1999. To
the extent that any  distributions  are made by the Partnership  with respect to
the Units on or after  February  10,  1999,  that are received by me, I agree to
promptly  pay over such  distributions  to Madison.  I further  agree to pay any
costs  incurred  by  Madison in  connection  with the  enforcement  of any of my
obligations hereunder or my breach of any of the agreements, representations and
warranties made by me herein.

I hereby direct the General  Partner to immediately  change my address of record
as the  registered  owner  of the  Units  to be  transferred  herein  to that of
Madison, conditional solely upon Madison's execution of this Agreement.

If legal title to the Units is held through an IRA or KEOGH or similar  account,
I understand  that this Agreement must be signed by the custodian of such IRA or
KEOGH account.  Furthermore, I hereby authorize and direct the custodian of such
IRA or KEOGH to confirm this Agreement.

I hereby  represent and warrant to Madison that I (i) have received and reviewed
the Offer to Purchase  and (ii) own the Units and have full power and  authority
to validly sell, assign, transfer,  convey and deliver to Madison the Units, and
that  effective  when the Units are  accepted  for payment by Madison,  I hereby
convey to  Madison,  and  Madison  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.  I further  represent and warrant that I am a "United States
person," as defined in Section 7701(a)(30) of the Internal Revenue Code of 1986,
as amended.

I  hereby   release  and  discharge  the  General   Partner  and  its  officers,
shareholders,  directors,  employees  and  agents  from all  actions,  causes of
action,  claims or demands I have, or may have, against the General Partner that
result from the General  Partner's  reliance on this Agreement of Assignment and
Transfer or any of the terms and conditions contained herein. I hereby indemnify
and hold harmless the Partnership from and against all claims, demands, damages,
losses, obligations and responsibilities arising, directly or indirectly, out of
a breach of any one or more representations and warranties set forth herein.

All authority  herein conferred or agreed to be conferred shall survive my death
or  incapacity  and all of my  obligations  shall be  binding  upon  the  heirs,
personal  representatives,   successors  and  assigns  of  the  undersigned.  In
addition,  I hereby agree not to offer, sell or accept any offer to purchase any
or all of the Units to or from any third  party  while the Offer  remains  open.
Upon  request,  I will execute and deliver any  additional  documents  deemed by
Madison to be necessary or  desirable to complete the  assignment,  transfer and
purchase of the Units.





<PAGE>


I hereby certify,  under penalties of perjury, that the statements in Box A, Box
C, Box D and, if applicable, Box E below are true and correct.

This Agreement shall be governed by and construed in accordance with the laws of
the State of Delaware. I waive any claim that any State or Federal court located
in the State of Delaware is an inconvenient  forum, and waive any right to trial
by jury.

<TABLE>
<S>                                               <C>                                <C>
                                                  PLEASE COMPLETE ALL SHADED AREAS
                                                   SIGN HERE TO TENDER YOUR UNITS
====================================================================================================================================
                                                                BOX A
                             (See Instructions to Complete Agreement of Assignment and Transfer - Box A)
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                 All

Date:__________________________, 1999________________________________________________

                                     (If you desire to sell less than all of your Units, strike
                                         "All" and indicate the number of Units to be sold)


- -----------------------------------  -------------------------------------      ----------------------------------------------------
Your Social Security or                     Your Telephone Number                   Signature of Co-Seller and Medallion Signature
Taxpayer Identification Number                                                      Guarantee (If applicable)


- ---------------------------------------------------------------------------------
Your Signature and Medallion Signature Guarantee


- ---------------------------------------------------------------------------------
Custodian Signature and Medallion Signature Guarantee (Required if Units held in IRA/KEOGH)


Please note: A Medallion  Signature Guarantee is similar to a notary, but is provided by your bank or brokerage house where you have
an account.

====================================================================================================================================

                                                                BOX B
                                                    MEDALLION SIGNATURE GUARANTEE
               (Required for all Sellers) (See Instructions to Complete Agreement of Assignment and Transfer - Box B)
- ------------------------------------------------------------------------------------------------------------------------------------

Name and Address of Bank or Brokerage House: _________________________________________________________________________

Authorized Signature of Bank or Brokerage House Representative:_________________________       Title: _____________________

Name:  _______________________________________________________________________         Date: __________________, 199__


Please note: A Medallion  Signature Guarantee is similar to a notary, but is provided by your bank or brokerage house where you have
an account.

====================================================================================================================================
                                                                    BOX C
                                                             SUBSTITUTE FORM W-9
                                 (See Instructions to Complete Agreement of Assignment and Transfer - Box C)
- ------------------------------------------------------------------------------------------------------------------------------------

     The person signing this Agreement of Assignment and Transfer hereby certifies the following to the Purchaser under penalties of
perjury:

     (i) The TIN set forth in the  signature  box in Box A of this  Agreement of  Assignment  and Transfer is the correct TIN of the
Unitholder,  or if this box [ ] is checked, the Unitholder has applied for a TIN. If the Unitholder has applied for a TIN, a TIN has
not been issued to the  Unitholder,  and either:  (a) the  Unitholder has mailed or delivered an application to receive a TIN to the
appropriate IRS Center or Social Security  Administration Office, or (b) the Unitholder intends to mail or deliver an application in
the near future (it being  understood that if the Unitholder does not provide a TIN to the Purchaser  within sixty (60) days, 31% of
all reportable payments made to the Unitholder thereafter will be withheld until a TIN is provided to the Purchaser); and

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


     Note:  Place an "X" in the box in (ii) if you are unable to certify that the Unitholder is not subject to backup withholding.

====================================================================================================================================
                                                                    BOX D
                                                              FIRPTA AFFIDAVIT
                                 (See Instructions to Complete Agreement of Assignment and Transfer - Box D)
- ------------------------------------------------------------------------------------------------------------------------------------

     Under Section  1445(e)(5) of the Internal Revenue Code and Treas. Reg.  1.1445-11T(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 Unitholder's  interest in the Partnership,  the person signing this Agreement of
Assignment and Transfer hereby certifies the following under penalties of perjury:

     (i) Unless this box [ ] is checked,  the Unitholder,  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  Unitholder's  U.S.  social
security number (for individuals) or employer  identification number (for non-individuals) is correctly printed in the signature box
in Box A of this Agreement of Assignment and Transfer;  and (iii) the Unitholder's  home address (for individuals) or office address
(for  non-individuals),  is  correctly  printed (or  corrected)  on the top of this  Agreement  of  Assignment  and  Transfer.  If a
corporation, the jurisdiction of incorporation is ________________________.

     The person signing this Agreement of Assignment and Transfer 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 E
                                                             SUBSTITUTE FORM W-8
                                 (See Instructions to Complete Agreement of Assignment and Transfer - Box E)
- ------------------------------------------------------------------------------------------------------------------------------------

     By checking this box [ ], the person signing this  Agreement of Assignment and Transfer  hereby  certifies  under  penalties of
perjury that the Unitholder is an "exempt foreign person" for purposes of the backup withholding rules under the U.S. federal income
tax laws, because the Unitholder:

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

     (ii) If 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.

====================================================================================================================================

AGREED TO AND ACCEPTED:
Madison Liquidity Investors 104, LLC

By:_______________________________________________________

         Madison Liquidity Investors 104, LLC, c/o Gemisys Tender Services, 7103 South Revere Parkway, Englewood, CO 80112
                                                 Tel: 303-705-6390 Fax: 303-705-6276
</TABLE>




Madison Liquidity Investors 104, LLC
- --------------------------------------------------------------------------------

c/o  Gemisys Tender Serviceso  7103 South Revere Parkwayo  Englewood, CO 80112 
o  Tel: 303.705.6390o  Fax: 303.705.6276

                                                               February 10, 1999

To Unitholders in Enstar Income Program IV-3, L.P.

RE:      Offer to Purchase Limited Partnership Interests

Dear Fellow Investor:

Madison Liquidity  Investors 104, LLC ("Madison") is seeking to buy your Limited
Partnership  Interests  (the "Units") in Enstar Income  Program IV-3,  L.P. (the
"Partnership")  for $161.00 per Unit in cash. This amount will be reduced by the
$25.00 transfer fee (per transfer,  not per Unit) charged by the Partnership and
any cash distributions made by the Partnership on or after February 10, 1999.

We are an investment firm which buys units in dozens of underperforming  limited
partnerships  and  are not  affiliated  with  the  Partnership  nor the  General
Partner. We are principals seeking to acquire Units for our investment portfolio
only (we are not a matching  service or professional  broker who resells units).
Madison and its  affiliates  have over $270 million in capital that is committed
to paying  limited  partners  for their  units.  To date,  over  45,000  limited
partners  nationwide in over 250 limited  partnerships have chosen to sell their
units to us.  This has made  Madison a leading and  reliable  choice for limited
partnership investors seeking a time and cost efficient liquidity option.

Please consider the following points in evaluating our offer:

o    FAST,  COMMISSION-FREE SALE. Our offer provides you with the opportunity to
     immediately sell your Units without the commission costs (generally,  up to
     10% of the sales  price,  subject to a  $150-$200  minimum  commission  per
     trade) paid by the seller in typical secondary market sales. Remember, with
     secondary market matching services, the process to sell your Units will not
     even begin until an interested buyer can be found,  which cannot be assured
     and can take days, weeks or even months.

o    HISTORICAL  PARTNERSHIP  PERFORMANCE.  The  Partnership was closed 13 years
     ago.  You  invested  $250.00 per Unit and to date an original  investor has
     received total cash  distributions of  approximately  $128.38 per Unit from
     the  Partnership.  When  combined  with the  remaining  net asset value (as
     estimated by the General  Partner) this would represent an annual return on
     your investment in the range of 3.5% to 4.7%.

o    HIGHER PRICE THAN RECENT SALES.  Our offer price of $161.00 per Unit is 15%
     higher than recent tender offers from  Smithtown  Bay, LLC of $140.00,  and
     109% higher than the Everest  offer of $77.00 per Unit.  Our offer price of
     $161.00 per Unit is 1.7% higher than the recent  secondary  market  trading
     price.  The weighted  average of the  secondary  market price of Units sold
     during the period from October to November 1998 (the most recent period for
     which  information  is  available)  was $158.34 per Unit  according  to the
     November/December  1998 issue of The Partnership  Spectrum after accounting
     for commissions (typically 10% of the sales price).

o    ILLIQUID  UNITS.  The relative  illiquidity of the Units resulting from the
     absence of a formal  trading  market means the Units are difficult to sell.
     In fact, there were only two sales  representing 58 Units during the months
     of October and November 1998 (the most recent period for which  information
     is  available)  according  to  the  November/December  1998  issue  of  The
     Partnership Spectrum.

o    SIMPLIFIED  TAX FILING.  If you sell your Units now, 1999 will be the final
     year for which you  receive a K-1 tax form from the  Partnership,  assuming
     the  transfer of your Units is completed by year end.  Many  investors  who
     have tax professionals  prepare their taxes find the cost of filing K-1s to
     be burdensome, particularly if more than one limited partnership is owned.

o    ABILITY TO REDEPLOY SALE PROCEEDS INTO OTHER  INVESTMENTS.  The decision to
     sell your Units for cash now would provide you with the ability to redeploy
     your investment  assets into potentially  stronger and liquid  investments.
     This could,  depending on your  individual  investment  decisions,  provide
     current income and capital appreciation  potential, as well as liquidity if
     needed.

o    ELIMINATION  OF  RETIREMENT  ACCOUNT FEES. If you sell your Units now, 1999
     could be the final year in which you incur fees for your IRA or  retirement
     account.  Due to the lackluster  performance and declining value of limited
     partnership units generally, many custodians will not allow the transfer of
     limited  partnership  units  into  new  retirement  accounts.   While  many
     investors have consolidated  their retirement  accounts and taken advantage
     of custodial  services offered through discount  brokerage firms,  they may
     have had to maintain separate  retirement  accounts for limited partnership
     units,  because of  custodian  restrictions  on the transfer of such units.
     Once our cash payment is sent directly to your retirement account,  you are
     free to  consolidate  your  retirement  accounts or transfer the funds to a
     custodian that offers lower fees.


<PAGE>


o    UNCERTAIN  TIMING OF FINAL  PARTNERSHIP  LIQUIDATION.  A sale of all of the
     assets of a partnership  is no guarantee that full  liquidation  will occur
     immediately  after  such  sale or  shortly  thereafter.  As  stated  in the
     July/August  1998  issue  of  The  Partnership  Spectrum,  "Long  suffering
     partnership investors rejoicing over the sale of their partnership's assets
     typically  don't realize that it could be months or even years before their
     partnership  is formally  dissolved and the final K-1 is mailed out.  While
     warranties  and  representations  made to buyers in  connection  with asset
     sales often keep a  partnership  from  dissolving  for six to twelve months
     after the last  property has been sold, a lawsuit can require a partnership
     to stay open for years."  Accordingly,  to the extent that the  Partnership
     continues to exist after its final asset sale, you will continue to receive
     a K-1 in each year in which the  Partnership  continues  to exist and there
     can be no assurance that the Partnership  will make cash  distributions  in
     each of such years.

o    Unitholders  who  tender  their  Units  will  give  up the  opportunity  to
     participate in any future  benefits from the ownership of Units,  including
     potential future  distributions by the Partnership,  and the purchase price
     per Unit payable to a tendering  Unitholder  by the  Purchaser  may be less
     than the total amount which might  otherwise be received by the  Unitholder
     with respect to the Units over the remaining term of the Partnership.

o    The  Purchaser  is making the Offer for  investment  purposes  and with the
     intention  of  making  a  profit  from  the  ownership  of  the  Units.  In
     establishing  the  purchase  price of $161.00 per Unit,  the  Purchaser  is
     motivated  to  establish  the lowest  price  which might be  acceptable  to
     Unitholders consistent with the Purchaser's objectives.

o    Because the gross sales prices reported by The Partnership  Spectrum do not
     necessarily  reflect the net sales  proceeds  received by sellers of Units,
     which  typically  are reduced by  commissions  and other  secondary  market
     transaction  costs to amounts less than the reported prices,  the Purchaser
     cannot,  and  does  not,  know  whether  the  information  compiled  by The
     Partnership Spectrum is accurate or complete.

o    The  eventual  transfer  of all  tendered  Units is  subject  to the  final
     approval  of the  Partnership  or General  Partner  and is subject to their
     discretion.

Madison will only purchase a maximum of 9.9% of the  outstanding  Units pursuant
to this  offer.  If more Units are offered to us, we will  prorate our  purchase
ratably to all sellers.  You will be paid  promptly  following  (i) receipt of a
valid,  properly  executed  Agreement of Assignment and Transfer (see the yellow
document enclosed) and (ii) receipt by Madison of the Partnership's confirmation
that  the  transfer  of  Units  has  been  effectuated,  subject  to  Section  4
(Proration) of the Offer to Purchase.  All sales of Units will be irrevocable by
you, subject to Section 5 (Withdrawal Rights) of the Offer to Purchase.

A  comprehensive  discussion of the terms of the offer can be found in the Offer
to Purchase, Exhibit (a)(1) to the Schedule 14D-1.

If you wish to  accept  our  offer,  please  complete  and  Medallion  Signature
Guarantee (this must be done by your broker or a bank where you have an account)
the enclosed  yellow  Agreement of Assignment  and Transfer and return it in the
enclosed envelope,  along with your limited partnership  certificate (if one was
issued to you and is available).

Our offer will expire at 5:00 p.m.,  Eastern  Standard  Time, on March 11, 1999,
unless the offer is extended. We encourage you to act promptly.

Please call us at (303)705-6390, or send a fax to (303)705-6276, if you have any
questions. Thank you for your consideration of our offer.

Very truly yours,

Madison Liquidity Investors 104, LLC




The price  offered  hereby may be more or less than  prices  recently  quoted by
secondary market matching market services.  We believe that transactions through
these  secondary  market  services are costly and time  consuming,  and that the
quoted prices often differ from the price a seller actually receives. Therefore,
you may prefer to sell to us even at a lower price than otherwise so quoted.  We
believe  that the  value of the  Units  will  ultimately  be more than the price
offered hereby.  However,  there are numerous risks and  uncertainties  that may
cause  our  belief  to be  wrong.  If you wish to have us bear  those  risks and
uncertainties,  you should  consider  selling  your Units to us. We reserve  the
right to apply procedural  considerations  in determining which Units to accept.
We may extend the term of our offer at our  discretion.  At times when a Madison
tender offer for Units of the  Partnership  is not  outstanding,  affiliates  of
Madison may purchase  Units at negotiated  prices which may be more or less than
the price offered hereby.


<PAGE>



                      COMMONLY ASKED QUESTIONS AND ANSWERS

WHY WOULD I WANT TO SELL MY UNITS TO MADISON?

Have your original  objectives  for this  investment  been met? Are your pleased
with the way this  investment  has  performed  to date?  We have found that most
investors are  disappointed  with the  performance of their limited  partnership
investments.  Many  investors  have been in these  investments  far longer  than
originally  anticipated and their returns have been disappointing.  In addition,
the tax reporting  requirements  for limited  partnerships  are  burdensome  and
costly, often requiring an accountant to prepare your taxes. Recent requirements
by certain states have also increased this burden by requiring  limited partners
to file state income tax returns,  and potentially to pay taxes, in states where
a partnership  owns properties,  regardless of the overall  profitability of the
partnership.

Many  investors feel that selling their limited  partnership  units will free up
funds  to  pursue  more  attractive   investment  options.  And  unlike  limited
partnerships, most other investments provide immediate liquidity in the event an
investor needs access to his/her funds.

While  emotionally  difficult to accept,  many  investors are realizing that not
only  will  original   projections  never  be  met  on  many  of  these  limited
partnerships,  but, in some cases,  original  investment  capital  will never be
fully recovered. Thus, a readily available purchase offer for an underperforming
investment with an uncertain  termination  date may be an opportunity  worthy of
your consideration.

WHY DOES MADISON WANT TO BUY MY UNITS?

Madison purchases units in dozens of  underperforming  limited  partnerships for
its own investment  portfolio...  not for the purposes of reselling the units or
matching  buyers and  sellers,  as is the case with  secondary  market  matching
services. By agreeing to sell to Madison, you are assuring a sale of your Units,
subject to proration  rights and other  conditions  having been met. A secondary
market firm cannot  assure a sale unless it can locate a buyer who is interested
in  purchasing  your  particular  Units.  Most  individual   investors  are  not
interested  in  purchasing  limited   partnership  units  for  their  investment
portfolios,  so  Madison  is  providing  you  with a  liquidity  option  that is
generally not otherwise readily available.

Unlike other firms that purchase limited partnership units, Madison is typically
not  interested  in acquiring  controlling  interests  in limited  partnerships.
Furthermore, buying units in a broad portfolio of limited partnerships allows us
to diversify our investment  portfolio,  thus  mitigating our risk of purchasing
such underperforming investments.

WHAT OTHER OPTIONS ARE AVAILABLE TO ME TO SELL MY UNITS?

Not many!  Unlike  Madison,  secondary  market  firms will only match buyers and
sellers, they do not provide a firm bid, so the only way you can sell your Units
through  this  market is if they can locate an  interested  buyer.  Furthermore,
Madison charges no commissions  (secondary  market firms generally  charge up to
10%, subject to a $150 - $200 minimum  commission per trade) and our offer price
is often higher than recent secondary market prices!

HOW DO I SUBSCRIBE TO MADISON'S OFFER AND WHEN WILL I BE PAID?

The  purchase  process  involves  several  steps.  By  carefully  following  the
instructions on the enclosed  checklist,  you are ensuring the fastest  possible
turnaround  time for the sale of your Units.  Properly  completed  Agreements of
Assignment  and  Transfer are  forwarded by Madison to the General  Partner on a
weekly basis following the completion of the offer.  Most General  Partners will
take  approximately four weeks thereafter to confirm the number of Units you own
and provide Madison with the effective  transfer date. IRA investors  should add
approximately two weeks because of the additional  signatures required from your
custodian. Thereafter, you will be promptly paid by Madison.

HOW DID MADISON GET MY NAME?

In every limited  partnership in which Madison  conducts a tender offer,  one of
its affiliates is a limited  partner,  and as such, we are entitled to receive a
list of the names and  addresses of all of our fellow  limited  partners or have
the General Partner forward this correspondence to you.

WHAT HAPPENS IF I DON'T SELL MY UNITS?

Nothing. If you choose to retain your investment in the Partnership, you will be
a limited partner until all its assets and the Partnership have been liquidated.
Remember,  however,  that even if the  Partnership  had an original  anticipated
holding period of five, seven or ten years,  there is usually nothing  requiring
liquidation  within this time frame.  In fact,  most  limited  partnerships  can
legally continue for up to twenty or thirty years, or longer, from inception.


               If you have any additional questions, please call:
                      Madison Liquidity Investors 104, LLC
                           c/o Gemisys Tender Services
                                 (303) 705-6390


<PAGE>


          INSTRUCTIONS TO COMPLETE AGREEMENT OF ASSIGNMENT AND TRANSFER
              Forming Part of the Terms and Conditions of the Offer

By  checking-off  below all of the items that pertain to your form of ownership,
you are  guaranteeing  the fastest  turnaround  time for payment for your Units.
Refer to the "Other  Common  Oversights"  section below to make sure you are not
forgetting anything that may delay processing.

Upon our receipt of your  Agreement of  Assignment  and  Transfer,  Madison will
evaluate it to determine if it is complete by the General  Partner's  standards.
If your  Agreement is incomplete,  you will receive a deficiency  letter from us
that will let you know the additional  information  that we need to process your
sale. Please respond promptly to such request for additional  information.  Your
failure to provide this  additional  information can add weeks to the processing
time.

1.   BOX A

     -    Individual Owner/Joint Owners of Record

          [ ] Sign Agreement (both owners must sign if joint account).

          [ ] Provide a Medallion Signature Guarantee.

          [ ]  Enclose   your   original  limited  partnership  certificate,  if
               available.

          [ ]  Return  Agreement  to  Madison  c/o  Gemisys  Tender  Services in
               pre-paid/pre-addressed envelope provided.

     -    IRA Investors

          [ ]  Beneficial  owner  should  sign  Agreement.

               Madison  will  work  directly  with  your  Custodian  to get  the
               necessary  custodial  signature/medallion  guarantee  and we will
               then forward your check directly to your IRA account.

     -    Trust, Profit Sharing and Pension Plans

          [ ]  Authorized signatory should sign Agreement.

          [ ]  Enclose first, last and other applicable pages of Trust  or  Plan
               Agreement showing that signor(s) is authorized signatory.

     -    Corporations

          [ ]  Authorized signatory should sign Agreement.

          [ ]  Include Corporate Resolution showing that signor(s) is authorized
               signatory.

     -    Other Common Oversights

          [ ]  Death  Certificates:  If  the owner of the Units has died, please
               enclose  a copy of the Death  Certificate  and  evidence  of your
               signature authority.

          [ ]  Letters  Testamentary:  If  you have inherited the Units, include
               a copy of the original  owner's Death  Certificate  and a copy of
               the Letters  Testamentary  or Will showing that you are the legal
               owner of the Units.

2.   BOX B - MEDALLION SIGNATURE GUARANTEE.

     Required to be signed by your bank or brokerage house only.

3.   BOX C - SUBSTITUTE FORM W-9.

     Please  check  the  shaded  box in Box C(i) if you do not  have a  Taxpayer
     Identification  Number or Social  Security  Number ("TIN") but have already
     applied  for a TIN.  Please  check the  shaded  box in Box C(ii) if you are
     subject to the 31% federal tax backup withholding.

4.   BOX D - FIRPTA AFFIDAVIT.

     Please check the shaded box in Box D(i) if you are not a U.S.  citizen or a
     resident  alien for  purposes  of U.S.  income  taxation,  or are a foreign
     corporation,  foreign partnership,  foreign estate or foreign trust. If the
     Unitholder is a corporation,  please indicate the state of incorporation in
     the shaded area in Box D(iii).

5.   BOX E - FOREIGN PERSONS.

     Please check the shaded box in Box E if you are an "exempt  foreign person"
     for purposes of the backup  withholding rules under the U.S. federal income
     tax laws.


Please note:  A Medallion  Signature  Guarantee  is similar to a notary,  but is
provided by your bank or brokerage house where you have an account.


               If you have any additional questions, please call:
                      Madison Liquidity Investors 104, LLC
                           c/o Gemisys Tender Services
                                 (303) 705-6390

       Madison Liquidity Investors 104, LLC, c/o Gemisys Tender Services,
7103 South Revere Parkway, Englewood, CO 80112 
                      Tel: 303-705-6390 Fax: 303-705-6276





                           OFFER TO PURCHASE FOR CASH
                          LIMITED PARTNERSHIP INTERESTS
                                       OF
                    ENSTAR INCOME /GROWTH PROGRAM IV-3, L.P.
                                       AT
                                $161.00 PER UNIT
                                       by
                      MADISON LIQUIDITY INVESTORS 104, LLC

   THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 5:00 P.M., EASTERN STANDARD
             TIME, ON MARCH 11, 1999, UNLESS THE OFFER IS EXTENDED.

     Madison  Liquidity  Investors  104, LLC (the  "Purchaser")  hereby seeks to
acquire  limited  partnership  interests  (the "Units") in ENSTAR  INCOME/GROWTH
PROGRAM IV-3, L.P., a Delaware  limited  partnership  (the  "Partnership").  The
Purchaser  hereby  offers to purchase up to 3,950 Units at $161.00 per Unit (the
"Purchase  Price"),  in  cash,  reduced  by (i) the  $25.00  transfer  fee  (per
transfer,   not  per  Unit)  charged  by  the  Partnership  and  (ii)  any  cash
distributions  made on or after  February 10, 1999 (the "Offer  Date"),  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 Agreement of Assignment
and Transfer,  as each may be  supplemented  or amended from time to time (which
together  constitute the "Offer").  The Offer will expire at 5:00 p.m.,  Eastern
Standard  Time,  on March 11,  1999 or such other date to which the Offer may be
extended  (the  "Expiration  Date").  The  Units  sought  pursuant  to the Offer
represent 9.9% of the Units  outstanding as of September 30, 1998. This Offer is
being made by the Purchaser  solely for investment  purposes.  In the event that
more than  3,950  Units are  tendered  and not  validly  withdrawn  prior to the
Expiration  Date, the Purchaser will accept for payment and pay for an aggregate
of 3,950 validly tendered Units on a pro rata basis in accordance with the terms
and  conditions of the Offer.  All validly  tendered Units that are not properly
withdrawn prior to the Expiration Date, and not otherwise  subject to proration,
shall be paid to the  Unitholder by the  Purchaser's  Tender Agent in accordance
with the terms and  conditions  of the Offer.  The  Purchaser  intends to file a
Schedule  14D-1 with the United  States  Securities  and Exchange  Commission in
connection  with  the  Offer.  The  Purchaser's  information  contained  in  its
anticipated   filing  on  Schedule  14D-1  and  the  exhibits  thereto  will  be
incorporated herein by reference. This Offer to Purchase is not conditioned upon
any minimum number of Units being  tendered.  A Unitholder may tender any or all
Units owned by such Unitholder as long as such tender does not otherwise violate
the terms of the Limited Partnership Agreement.

     The Purchaser expressly reserves the right, in its sole discretion,  at any
time and from time to time,  (i) to extend the period of time  during  which the
Offer is open and thereby delay  acceptance for payment of, and the payment for,
any  Units,  (ii) upon the  occurrence  of any of the  conditions  specified  in
Section 14 of the Offer to Purchase,  to terminate  the Offer and not accept for
payment any Units not theretofore  accepted for payment or paid for, or to delay
the  acceptance  for  payment  of, or  payment  for,  any Units not  theretofore
accepted  for payment or paid for,  and (iii) to amend the Offer in any respect.
Notice  of any  such  extension,  termination  or  amendment  will  promptly  be
disseminated  to  Unitholders  in  a  manner   reasonably   designed  to  inform
Unitholders of such change in compliance with Rule 14d-4(c) under the Securities
Exchange Act of 1934 (the  "Exchange  Act").  In the case of an extension of the
Offer, such extension will be followed by a press release or public announcement
which will be issued no later than 9:00 a.m., Eastern Standard Time, on the next
business  day after the  scheduled  Expiration  Date,  in  accordance  with Rule
14e-1(d) under the Exchange Act. In conjunction with this publication, a request
of the General  Partner will be made for the use of the list of Unitholders  and
security  position  listings  for the  purpose  of  dissiminating  this Offer to
Unitholders.  Tender offer materials will be mailed to Unitholders of record and
will be furnished to brokers,  banks and similar  persons  whose name appears or
whose nominee  appears on the list of  Unitholders  or, if  applicable,  who are
listed as  participants in a clearing  agency's  security  position  listing for
subsequent transmittal to beneficial owners of such securities.

     Questions and requests for assistance or additional  copies of the offering
material  may be directed to Madison  Liquidity  Investors  104, LLC c/o Gemisys
Tender Services, 7103 South Revere Parkway, Englewood, Colorado 80112, telephone
(303) 705-6390.

February 10, 1999



                                 LOAN AGREEMENT

                       $30 Million Credit Facility Between

                        Omega Healthcare Investors, Inc.
                                       and
                      Madison/OHI Liquidity Investors, LLC

                                 October 2, 1998



<PAGE>




                                Table of Contents
                                                                            Page

Section 1 - Definitions........................................................I
Section 2 - Warranties and Representations.....................................8
Section 3 - The Loan..........................................................11
Section 4 - Interest Rate; Advance Procedures.................................16
Section 5 - Security and Release of Collateral................................19
Section 6 - Affirmative Covenants.............................................22
Section 7 - Negative Covenants................................................27
Section 8 - Application of Proceeds...........................................28
Section 9 - Events of Default and Remedies....................................28
Section 10 - Conditions Precedent to Advances of the Loan.....................30
Section 11- Limitation on Loan Advances.......................................31
Section 12 - Option to Restructure Investments................................32
Section 13 - Acceptance of Proceeds...........................................32
Section 14 - Confidentiality..................................................32
Section 15 - Indemnification..................................................33
Section 16 - Miscellaneous....................................................34



<PAGE>



                                 LOAN AGREEMENT

     This Loan Agreement is made as of October 2, 1998, between OMEGA HEALTHCARE
INVESTORS,  INC., a Maryland corporation (the "Lender"),  900 Victors Way, Suite
350, Ann Arbor,  Michigan 48108, and MADISON/OHI-  LIQUIDITY  INVESTORS,  LLC, a
Delaware limited  liability company (the  "Borrower"),  P. 0. Box 7461,  Incline
Village, Nevada 89452.

                                    RECITALS:

     A. The  Borrower  has  requested  the Lender to extend the credit  facility
described  below,  the  proceeds  of which will be used by the  Borrower  in its
business as set forth in this Agreement.

     B. The Lender is willing  to extend  the credit  facility  on the terms and
subject to the conditions set forth in this Agreement.

     The parties agree as follows:

Section 1 - Definitions

     In  addition  to  the  terms  defined  elsewhere  in  this  Agreement,  the
following, definitions shall apply for purposes of this Agreement:

     1.1  "Acquisition  Cost" means the cash price paid by the  Borrower for its
acquisition of an Investment  Position,  including  reasonable  incidental costs
paid to third-parties directly relating to such acquisitions.  Acquisition Costs
shall also include  payments or accruals to  Affiliates  of equitably  allocated
general and  administrative  costs and  reimbursements to Affiliates of expenses
initially  defrayed by  Affiliates in respect of the  acquisition  of Investment
Positions.

     1.2  "Affiliate"  means (a) First Equity Realty,  (b) the Harmony Group, or
(c) MACG.

     1.3 "Agreement" means this Loan Agreement,  as this Agreement hereafter may
be amended.

     1.4  "Borrower"  means  Madison/OHI  Liquidity  Investors,  LLC, a Delaware
limited liability company.

     1.5 "Borrower's Due Diligence Documents" has the meaning given such term in
Section 4.7 of this Agreement.

     1.6 "Business Day" has the meaning given such term in the Note.

     1.7 "Carrying Value of the Investment  Position" means the amount, in cash,
that the Borrower  reasonably expects to receive upon the Sale or Liquidation of
the Investment Position,


<PAGE>


as determined by the Borrower at the time of its  acquisition  of the Investment
Position.

     1.8 "Cash Collateral  Account" means a cash deposit account established and
maintained  by the  Borrower  with the  Collateral  Agent for the benefit of the
Lender;  the Cash Collateral  Account shall be pledged to the Lender as security
for payment of the Borrower's indebtedness to the Lender.

     1.9 "Collateral" means all of the real property and tangible and intangible
personal  property now or hereafter  serving as security for the  obligations of
the  Borrower  to the  Lender,  including  but not  necessarily  limited to that
described  in Section 5 of this  Agreement.  Collateral  shall not  include  any
Investment Position consisting of a limited partnership interest or a membership
interest in a limited  liability  company in which the constituent  documents of
the issuer of such interest prohibit the granting of a security interest therein
(unless the requisite consents for the granting of such security interest to the
Lender  have  been  obtained);  provided,  however,  that if any such  requisite
consents  have  not  been  obtained,   the  economic  interest  in  the  limited
partnership or limited liability company represented by such limited partnership
or membership interest shall constitute Collateral as if the holder thereof were
an assignee of such interest rather than a substitute limited partner or member,
as the case may be.

     1.10 "Collateral Agent" means a "broker" as defined in ss. 8-303 of the UCC
in effect in the State of Michigan who constitutes a "financial intermediary" as
defined in ss.  8-313 of the UCC in effect in the State of Michigan  which shall
be E-Trade or such other broker as is approved by the Lender (such  approval not
to be unreasonably withheld).

     1.11 "Combined  Balance of the Loan" means, at any time, the sum of (a) the
Premium Rate  Balance of the Loan then  outstanding  plus (b) the Standard  Rate
Balance of the Loan then outstanding.

     1.12 "Confidential  Information" has the meaning given such term in Section
14.1 of this Agreement.

     1.13  "Contamination" or "Contaminated"  means, when used with reference to
any real or personal  property,  that a Hazardous  Substance is present on or in
the property in any amount or level.

     1.14 "Disability",  when used in connection with Bryan E. Gordon, means any
physical or mental  incapacity  which  prevents Bryan E. Gordon from working for
the Borrower and its Affiliates in his present  capacity in the Ordinary  Course
for a period of 120 consecutive days or more.

     1.15 "Disclosing  Party" has the meaning given such term in Section 14.1 of
this Agreement.


                                      - 2 -

<PAGE>


     1.16 "Draw Fee Advance"  has the meaning  given such term in Section 4.2 of
this Agreement.

     1.17  "Environmental  Laws" means all applicable laws,  ordinances,  rules,
regulations,  and orders that regulate or are intended to protect  public health
or the environment, or that establish liability for the investigation,  removal,
or clean  up of,  or  damage  caused  by any  Contamination  including,  without
limitation,  any law, ordinance,  rule, regulation,  or order that regulates, or
prescribes  requirements  for, air quality,  water quality,  or the disposition,
transportation, or management of waste materials or toxic substances.

     1.18  "ERISA"  has the  meaning  given  such term in  Section  2.17 of this
Agreement.

     1.19 "Event of Default"  has the meaning  given such term in Section 9.1 of
this Agreement.

     1.20 "First  Equity  Realty"  means First  Equity  Realty,  LLC, a New York
limited liability company.

     1.21  "Funding  Date"  means a  Business  Day on which an  advance  of Loan
proceeds is made.

     1.22 "GAAP" means generally accepted  accounting  principles set forth from
time to time in the opinions and  pronouncements  of the  Accounting  Principles
Board and the American  Institute of Certified Public Accountants and statements
and pronouncements of the Financial Accounting Standards Board (or agencies with
similar  functions  of  comparable  stature  and  authority  within  the  U.  S.
accounting profession), which are applicable to the circumstances as of the date
of determination.

     1.23 "Guarantor" means Bryan E. Gordon or Ronald M. Dickerman; "Guarantors"
means Bryan E. Gordon and Ronald M. Dickerman.

     1.24 "Guarantee"  means each Limited  Personal  Guarantee dated the date of
this  Agreement,  executed and delivered by a Guarantor to the Lender,  together
with  any  renewals,  extensions,  modifications  or  replacements  of any  such
Guarantee.

     1.25 "Harmony  Group" means The Harmony  Group II, LLC, a Delaware  limited
liability company.

     1.26  "Hazardous  Substance"  means  any  substance  or waste  which is (a)
included  in the  definition  of  "hazardous  substance"  in  the  Comprehensive
Environmental  Response,  Compensation  and  Liability  Act of 1980, 42 USC Sec.
9601, et seq.;  (b) included in the  definition of "hazardous  substance" in the
Michigan  Environmental  Response Act, MCLA Sec. 299.6901, et seq.; (c) included
in the definition of "hazardous waste" in the Resource

                                      - 3 -

<PAGE>



Conservation and Recovery Act, 42 USC Sec. 6901, et seq.; or (d) included in the
definition  of the same or any similar term found within any  applicable  local,
state  or  federal  law,  statute,  rule,  or  regulation,   including,  without
limitation, asbestos and polychlorinated biphenyls.

     1.27  "Indebtedness"  means  indebtedness for borrowed money,  indebtedness
representing  the  deferred  purchase  price of property or services  (excluding
indebtedness under normal trade credit for property or services purchased in the
normal course of operations), obligations under notes payable or drafts accepted
representing extensions of credit, indebtedness (whether or not assumed) secured
by  mortgages,  security  interests,  or other  liens on  property  owned by the
Borrower, and any obligation of the Borrower to pay future rentals under a lease
which,  in  accordance  with GAAP, is required to be shown as a liability on the
balance sheet of the Borrower.

     1.28 "Interest  Calculation  Date" means each March 1, June 1, September 1,
and  December 1 during the period that (a) starts on the date of this  Agreement
and (b) ends on the date upon which all of the  Borrower's  indebtedness  to the
Lender  (including  but not  necessarily  limited  to that  arising  under  this
Agreement) has been paid in full.

     1.29 "Interest  Payment Advance" has the meaning given such term in Section
4.2 of this Agreement.

     l.30 "IRC" means the Internal Revenue Code of 1986, as amended.

     1.31 "IRS"  means the  Internal  Revenue  Service  of the United  States of
America.

     1.32  "Investment  Position" means any economic  interest or right acquired
using the  proceeds  of the Loan to fund all or any  portion of the  Acquisition
Cost.  Subject to the terms and conditions of this  Agreement,  the Borrower may
acquire an Investment  Position:  (a) in debt or equity securities issued by any
corporation,  partnership,  limited  partnership,  limited liability company, or
other legal entity;  or (b) by direct  acquisition  of real property or tangible
personal  property;  or (c) by acquisition at a discount of a participation in a
future income stream.

     1.33  "Lender"  means  Omega   Healthcare   Investors,   Inc.,  a  Maryland
corporation.

     1.34 "Loan" means the revolving  line of credit loan described in Section 3
of this Agreement.

     l.35 "Loan  Documents" means this Agreement,  the Guarantee,  the Note, the
Pledge  Agreement,  each and every Real Estate  Mortgage  or Security  Agreement
pursuant  to  which  the  Lender  holds  a lien  or  security  interest  for the
Borrower's  indebtedness  to the Lender,  all  assignments of rents,  leases and
profits securing the Borrower's  indebtedness to the Lender,  and each and every
other  document  evidencing,  securing or otherwise  relating to the  Borrower's
indebtedness to the Lender (whether  arising under this Agreement or otherwise),
and all

                                      - 4 -

<PAGE>



renewals,  extensions,  amendments,  modifications or replacements of any of the
foregoing.

     1.36 "Loan Documentation and Closing Costs" has the meaning given such term
in Section 16.1 of this Agreement.

     1.37 "MACG" means The Madison Avenue Capital Group, LLC, a Delaware limited
liability company.

     1.38  "Madison  Liquidity  Investors  104"  means  and  refers  to  Madison
Liquidity Investors 104, LLC, a Delaware limited liability company.

     1.39 "Material Adverse Effect" means any material adverse effect whatsoever
upon (a) the validity,  performance, or enforceability of any Loan Document, (b)
the properties, contracts, business operations, profits, or condition (financial
or otherwise) of the Borrower, any Affiliate or a Guarantor,  or (c) the ability
of the Borrower or a Guarantor to fulfill their respective obligations under the
Loan Documents.

     1.40  "Non-Qualified  REIT Investment" means any Investment Position which,
if owned by the  Lender,  would not  qualify as "real  estate  asset" as defined
under Section 856(c)(6)(B) and Section 856(c)(6)(C) of the IRC.

     1.41 "Note" means any form of promissory note executed and delivered by the
Borrower  pursuant to this  Agreement,  together with all renewals,  extensions,
amendments,  modifications or replacements thereof, including without limitation
the form of Promissory Note attached hereto as Exhibit A.

     1.42 "Notice of  Requested  Borrowing"  has the meaning  given such term in
Section 4.6 of this Agreement.

     1.43 "Ordinary Course" means,  when used with respect to the Borrower,  any
activity  performed in accordance with the historical or customary  practices of
the Borrower.

     1.44  "Payment  Rate" means the rate defined as such in Section 4.1 of this
Agreement.

     1.45  "Permitted  Investments"  means (i) cash;  (ii)  investments  in U.S.
Government  obligations  maturing  within  365 days of the  date of  acquisition
thereof;  (iii)  investments  in  demand  deposits,   certificates  of  deposit,
Eurodollar  deposits,  bank promissory notes and bankers'  acceptances  maturing
within  365 days of the date of  acquisition  thereof  issued by a bank or trust
company  which is  organized  under the laws of the  United  States or any state
thereof and which has a combined  capital and surplus of at least US$500 million
and is rated at least A- by S&P and at least A3 by Moody's;  (iv) investments in
repurchase  agreements involving Permitted  Investments maturing within 365 days
of the date of acquisition thereof, entered into with any bank, trust company or
investment bank rated at least A- and A- 1 by S&P

                                      - 5 -

<PAGE>



and at least A3 and PI by Moody's;  (v)  investments  in money  market  funds or
accounts at least 75% of whose  assets  consist of Permitted  Investments;  (vi)
commercial  paper of a United States issuer  maturing no more than 270 days from
the creation  thereof and currently having the highest rating available from S&P
or Moody's;  and (vii) investments in interest rate and foreign currency hedging
transactions entered into with respect to the obligations of the Borrower.

     1.46 "Permitted Liens" means (a) security interests,  mortgages,  and liens
in favor of the Lender; (b) liens for taxes not delinquent or, in a jurisdiction
where  payment of taxes is  deferred  during the  period of any  contest,  being
contested in good faith by  appropriate  proceedings  as prescribed by law, with
adequate reserves therefor being set aside on the Borrower's books; (c) inchoate
materialmens',  mechanics',  workmens', repairmens', or other like liens arising
in the Ordinary  Course and, in each case,  not  delinquent,  (d) liens securing
brokerage   commissions   and  incidental   costs  relating  to  the  Borrower's
acquisition of Investment  Positions,  and (e) restrictions in contracts entered
into in the Ordinary  Course  placing  limitations  on free exercise of property
rights  (e.g.,  stand  still  or  voting  arrangements  in  respect  of  limited
partnerships in which  opportunities  to acquire  Investment  Positions  present
themselves).

     1.47  "Permitted  Use" has the meaning  given such term in Section  14.3 of
this Agreement.

     1.48 "Pledge  Agreement"  means the Pledge Agreement dated the date of this
Agreement by Harmony Group and First Equity Realty, as pledgers, to and in favor
of the Lender,  as secured  party,  and all  renewals,  extensions,  amendments,
modifications or replacements thereof.

     1.49 "Pre-Funding  Acquisition  Advance" has the meaning given such term in
Section 4.2 of this Agreement.

     1.50  "Pre-Funding  Acquisition  Costs" has the meaning  given such term in
Section 11.3 of this Agreement.

     1.51  "Premium  Accrual Rate" means the rate defined as such in Section 4.1
of this Agreement.

     1.52  "Premium Rate Advance" has the meaning given such term in Section 4.2
of this Agreement.

     1.53  "Premium  Rate  Balance  of  the  Loan"  means  that  portion  of the
outstanding  principal  balance of the Loan from time to time defined as Such in
Section 4.1 of this Agreement.

     1.54 "Premium Rate Investment  Position" has the meaning given such term in
Section 4.2 of this Agreement.

                                      - 6 -

<PAGE>



     1.55  "Receiving  Party" has the meaning given such term in Section 14.1 of
this Agreement.

     1.56  "Required  Release  Price"  means the amount that must be paid to the
Lender upon Sale or Liquidation of an Investment Position in order to obtain the
release and  discharge the Lender's  security  interest  therein,  calculated in
accordance  with  the  paragraphs  captioned  "Payments"  and  "Cash  Collateral
Account" Section 3.1 of this Agreement, below.

     1.57  "Request for Release of  Collateral"  means the written  request that
must be made by the Borrower and delivered to the Collateral  Agent, in the case
of Collateral  constituting  certificated  securities,  or to the Lender, in the
case of any Collateral other than certificated securities.

     1.58 "Rents from Real  Property" has the meaning given such term in Section
856(d) of the IRC.

     1.59 "Sale or Liquidation"  means,  when used with respect to an Investment
Position, any: (a) sale, lease, transfer or other disposition (including but not
limited to sale-lease backs,  transfers that are the equivalent of a mortgage or
pledge,  and  transfers  by  operation  of  law) by the  Borrower  of  legal  or
beneficial title to the Investment  Position (except transfers from the Borrower
to an entity which  controls,  or is controlled  by, or is under common  control
with the Borrower), whether for cash or other consideration,  and whether or not
in the Ordinary Course; and (b) any other event upon the occurrence of which the
Borrower  receives   consideration  in  exchange  for  an  Investment  Position,
including but not limited to the  dissolution  and  liquidation of any entity in
which the Borrower holds an Investment Position.

     1.60 "Securities Collateral Account" means a securities account established
and maintained by the Borrower with the Collateral  Agent for the benefit of the
Lender,  and which shall be pledged to the Lender as security for payment of the
Borrower's indebtedness to the Lender.

     1.61 "Standard  Accrual Rate" means the rate defined as Such in Section 4.1
of this Agreement.

     1.62 "Standard Rate Advance" has the meaning given such term in Section 4.2
of this Agreement.

     1.63  "Standard  Rate  Balance  of the  Loan"  means  that  portion  of the
outstanding  principal  balance of the Loan from time to time defined as such in
Section 4.1 of this Agreement.

     1.64 "Stub  Period" has the  meaning  given such term in the  paragraph  of
Section 3.1 of this Agreement captioned " Unused Fee", below.

                                      - 7 -

<PAGE>



     1.65 "Supplemental  Security  Documents" has the meaning given such term in
Section 4.8 of this Agreement.

     1.66 "To the  Borrower's  Knowledge"  means  the  actual  knowledge,  after
reasonable inquiry,  of Bryan E. Gordon or Ronald M. Dickerman,  such inquiry to
be consistent with normal practice substantially as reflected in the description
of Borrower's Due Diligence Documents as defined in Section 4.7.

     1.67 "Unused Fee Advance" has the meaning given such term in Section 4.2 of
this Agreement.

     1.68 "UCC" means the Uniform Commercial Code.

     1.69 "Value of the Borrower's  Investment  Portfolio"  means the sum of the
Carrying Value of the Investment Position for all Investment  Positions owned by
the Borrower.

     1.70 "Value of the Lender's Total Assets" means the sum of: (a) the product
obtained by  multiplying  (i) the total number of shares of the Lender's  common
stock  outstanding  by (ii) the price per share of such stock,  as quoted on the
New York Stock  Exchange;  plus (b) the aggregate  market value of all series of
the  Lender's  preferred  stock  outstanding,  as quoted  on the New York  Stock
Exchange; plus (c) the Lender's total debt. For purposes of this Agreement,  the
Value of the Lender's Total Assets shall be determined as of the last day of the
Lender's   fiscal  quarter  in  which  the  event  with  respect  to  which  the
determination is to be made occurred.

Section 2 - Warranties and Representations

     To induce the Lender to enter into this Agreement and to make the Loan, the
Borrower represents and warrants to the Lender that the following statements are
true,  correct  and  accurate  both  before  and  after  giving  effect  to  the
transactions contemplated by the Loan Documents:

     2.1 The Borrower is a limited  liability  company duty  organized,  validly
existing  and in good  standing  under  the laws of the State of  Delaware.  The
Borrower  is  duly  qualified  and  authorized  to do  business,  and is in good
standing as a foreign limited liability  company,  in all jurisdictions in which
(a) the  Borrower  owns  interests  in real  estate,  or (b)  tangible  personal
property in which the Borrower  has an interest is located,  or (c) the Borrower
maintains offices or employees.

     2.2 Bryan E. Gordon is the general partner of a limited  partnership which,
together with a family trust as limited partner, owns legal and beneficial title
to 100% of the outstanding equity interests in Harmony Group. Harmony Group owns
legal and  beneficial  title to 50% of MACG.  Ronald M. Dickerman is the general
partner of a limited partnership which,  together with a family trust as limited
partner,  owns  legal and  beneficial  title to 100% of the  outstanding  equity
interests in First Equity Realty.  First Equity Realty owns legal and beneficial
title to 50%

                                      - 8 -

<PAGE>



of MACG.

     2.3 Bryan E. Gordon is the general partner of a limited  partnership which,
together with a family trust as limited partner, owns legal and beneficial title
to 100% of the  outstanding  equity  interest in the Harmony Group;  the Harmony
Group owns legal and beneficial title to 75% of the outstanding equity interests
in the Borrower.

     2.4 Ronald M.  Dickerman  is the general  partner of a limited  partnership
which,  together  with a  family  trust  as  limited  partner,  owns  legal  and
beneficial  title to 100% of the  outstanding  equity  interests in First Equity
Realty;  First  Equity  Realty  owns  legal and  beneficial  title to 25% of the
outstanding equity interests in the Borrower.

     2.5 Madison  Liquidity  Investors 104 is a  wholly-owned  subsidiary of the
Borrower.

     2.6 The  Borrower and its  Affiliates  have all  requisite  legal power and
authority  and all  necessary  licenses and permits,  the absence of which would
have a Material Adverse Effect,  to own and operate their respective  properties
and to carry on their  respective  businesses  as now  conducted and as Bryan E.
Gordon  and  Ronald  M.  Dickerman  contemplate  that  such  businesses  will be
conducted in the future.  The Borrower and its Affiliates are in compliance with
all laws,  rules, and regulations,  the  non-compliance  with which would have a
Material Adverse Effect.

     2.7 All financial statements of the Borrower,  any of its Affiliates or the
Guarantors  that have been  delivered  to the  Lender  and  present  fairly  the
financial  position of the subjects thereof as of the dates  indicated,  and the
results of operations of such persons or entities for the periods indicated.  No
changes  having a Material  Adverse  Effect have occurred  since the date of the
most recent of such financial statements.  Except as expressly set forth in such
financial  statements,  neither the Borrower nor any Affiliate nor any Guarantor
has any material contingent liability or liability for taxes.

     2.8 Neither this  Agreement  nor the  financial  statements  referred to in
Section 2.7 above, nor any other written statement  furnished by or on behalf of
the Borrower or any Affiliate to the Lender in connection  with the  negotiation
of the Loan contains any untrue statement of a material fact or omits a material
fact  necessary  to  make  the  statements   contained  therein  or  herein  not
misleading. To the Borrower's Knowledge,  there is no fact that the Borrower has
not  disclosed  to the Lender  that has,  or in the future is likely to have,  a
Material Adverse Effect.

     2.9 Except as set forth in Schedule 2.9, there are no proceedings  pending,
or to the  Borrower's  Knowledge  threatened,  before  any  court,  governmental
authority, or arbitration board or tribunal,  against or affecting the Borrower,
any  Affiliate  or a  Guarantor,  which  might have a Material  Adverse  Effect.
Neither the Borrower, any Affiliate nor any Guarantor is in default with respect
to any order,  judgment,  or decree of any  court,  governmental  authority,  or
arbitration board or tribunal.

                                      - 9 -

<PAGE>



     2.10 All of the equity interests of the Borrower are validly issued,  fully
paid and nonassessable.

     2.11 The Borrower has good and  marketable  title to all of the assets that
it purports to own,  including the assets described in the financial  statements
referred to in Section 2.7  hereof,  free and clear of all liens,  encumbrances,
security interests, claims, charges, and restrictions whatever, except Permitted
Liens.  The Borrower  owns no interest  (whether in fee,  leasehold or other) in
real property  other than any  Investment  Positions that may be acquired by the
Borrower after the date of this Agreement and which constitute Collateral.

     2.12 The Borrower has full power and  authority  to execute,  deliver,  and
perform the Loan Documents; the execution, delivery, and performance of the Loan
Documents  required  to be  given  hereunder  by the  Borrower  have  been  duly
authorized by appropriate action of the members and managers of the Borrower and
will not violate the  provisions  of the articles of  organization  or operating
agreement of the Borrower or of any law, rule, judgment,  order,  agreement,  or
instrument to which the Borrower is a party or by which it is bound, or to which
any of its assets are  subject,  nor do the same require any approval or consent
of any public  authority or other third party;  and the Loan Documents have been
duly executed and delivered  by, and are the valid and binding  obligations  of,
the parties thereto, enforceable in accordance with their terms.

     2.13  All tax  returns  required  to be  filed  by the  Borrower  and  each
Affiliate in any jurisdiction have been filed, and all taxes, assessments, fees,
and other  governmental  charges upon the Borrower and each  Affiliate,  or upon
their respective assets,  income, or franchises,  have been paid before the time
that those taxes became delinquent.  To the Borrower's  Knowledge,  there are no
proposed  additional tax assessments against the Borrower or any Affiliate which
would have a Material Adverse Effect.

     2.14  Neither  the  Borrower  nor  any  Affiliate  maintains,  or has  ever
maintained, any employee benefit pension plan with respect to which the Borrower
or an Affiliate is or was an "employer"  or "party in interest",  as those terms
are defined in the Employee  Retirement  Income Security Act of 1974, as amended
("ERISA").

     2.15 To the Borrower's  Knowledge,  unless  otherwise  disclosed by written
notice  from the  Borrower  to the  Lender,  all of the  entities  in which  the
Borrower holds an Investment  Position are in compliance with all  Environmental
Laws; and to the Borrower's  Knowledge  there is no reasonable  basis to believe
that the Carrying  Value of any such  Investment  Positions  will be  materially
adversely  affected  because  any  such  entities:  (a)  hold  assets  that  are
Contaminated  by,  or that are the site  of,  the  disposal  or  release  of any
Hazardous Substance; (b) hold assets that are the source of any Contamination of
any adjacent property or of any groundwater or surface water; or (c) hold assets
that are the  source of any air  emissions  in excess of any legal  limit now or
hereafter in effect. To the Borrower's Knowledge, there is no civil, criminal or
administrative  action,  suit, demand,  claim,  hearing,  notice of violation or
deficiency,

                                     - 10 -

<PAGE>



investigation, proceeding, notice or demand letter pending or threatened against
any  entity  in which  the  Borrower  holds an  Investment  Position  under  any
Environmental  Law which  could  reasonably  be expected to result in a material
fine,  penalty or other cost or expense.  To the  Borrower's  Knowledge,  unless
otherwise  disclosed by written  notice from the Borrower to the Lender,  all of
the Collateral  constituting tangible real or personal property is in compliance
with  all  Environmental  Laws;  and to the  Borrower's  Knowledge  there  is no
reasonable basis to believe that the Carrying Value of any Investment  Positions
in such tangible real or personal property will be materially adversely affected
because such property:  (a) is Contaminated  by, or is the site of, the disposal
or release of any Hazardous Substance; (b) is the source of any Contamination of
any adjacent  property or of any  groundwater  or surface  water;  or (c) is the
Source of any air  emissions  in excess of any legal limit now or  hereafter  in
effect.

     2.16 The execution,  delivery and  performance by the Borrower of each Loan
Document,  the  issuance,   delivery  and  performance  of  the  Note,  and  the
consummation of the  transactions  contemplated  hereby or related hereto do not
and will not (a) conflict  with,  result in a breach of or constitute  (with due
notice or lapse of time or both) a default under any  contractual  obligation of
the  Borrower  or an  Affiliate,  (b)  result  in or  require  the  creation  or
imposition  of any lien  (other  than  liens in  favor of the  Lender)  upon any
properties  or  assets of the  Borrower  or an  Affiliate,  or (c)  require  any
approval or consent of governmental authority or other person or entity that, as
of the date of this Agreement, has not been obtained in writing and delivered to
the Lender.

     2.17  Neither  the  Borrower  nor  any  Affiliate  is  in  default  in  the
performance,  observance or fulfillment of any of the obligations,  covenants or
conditions  contained in any actual or purported  contractual  obligation of the
Borrower or Affiliate,  and no condition  exists that, with the giving of notice
or the lapse of time, or both, would constitute such a default.

Section 3 - The Loan

     3.1 The Loan  shall  be  advanced  subject  to and in  conformity  with the
following terms and conditions:

     Loan Maximum             The lesser of (a) $30 million  ($25 million on and
                              after the  fifth  (5th)  anniversary  of the first
                              Funding  Date);  or (b) an amount equal to 4.5% of
                              the Value of the  Lender's  Total Assets as of the
                              date of the Notice of Requested Borrowing;  or (c)
                              the amount set forth under the  paragraph  of this
                              Section 3.1 captioned "Availability", below.

     Minimum Draw             $100,000.

     Maximum Draw             Unless  otherwise agreed in writing by the Lender,
     per Investment of        the lesser of: (a) $2.5 million; or (b) 75% of the
                              Carrying Value of the                             
                              
                              
                                     - 11 -

<PAGE>


     Position (See            Investment  Position (except that the maximum draw
     Section 3.2 of           for Investment  Positions that constitute  "margin
     this Agreement)          stock", as defined in Regulation G of the Board of
                              Governors of the Federal Reserve System,  shall be
                              the  maximum   amount  that  the  Lender  is  then
                              permitted under such Regulation to advance, but in
                              no event  more than 75% of the  Carrying  Value Of
                              the Investment Position).                         
                              
     Availability             At no time  shall the  outstanding  balance of the
                              Loan  exceed the lesser of: (a) the Loan  Maximum;
                              or  (b)  70%  of  the  Value  of  the   Borrower's
                              Investment  Portfolio.  The  availability  of Loan
                              advances is also  subject to the  limitations  set
                              forth in Section 11 of this Agreement.

     Payments                 Accrued  interest on the  Combined  Balance of the
                              Loan shall be  calculated  by the  Borrower at the
                              Payment Rate as of each March 1, June 1, September
                              1, and December 1 for the preceding  quarter (each
                              such  date  is   referred   to  as  an   "Interest
                              Calculation Date").  Within ten (10) Business Days
                              after each Interest Calculation Date, the Borrower
                              shall pay to the Lender the amount  calculated  in
                              good  faith  by the  Borrower  to be  the  accrued
                              interest  at the  Payment  Rate  on  the  Combined
                              Balance of the Loan as of the most recent Interest
                              Calculation   Date,  and  with  such  payment  the
                              Borrower   shall   deliver   to  the   Lender  the
                              Borrower's  written  calculation  of the amount of
                              such  payment and the amount of the Unused Fee due
                              in  accordance  with the paragraph of this Section
                              3.1 captioned  "Unused Fee",  below. If the Lender
                              disagrees with any of the Borrower's calculations,
                              the Borrower shall pay any additional  interest or
                              fee that the  Lender  determines  to be due within
                              ten  (10)  days  after  receipt  of  the  Lender's
                              written  determination  of the  additional  amount
                              due.

                              In addition to such quarterly payments of interest
                              at the Payment Rate, the following  payments shall
                              be  made  upon  the  Sale  or  Liquidation  of  an
                              Investment  Position:  (a) an amount  equal to the
                              principal  amount  advanced  by the Lender to fund
                              the  Acquisition  Cost of the Investment  Position
                              that is the  subject  of the Sale or  Liquidation,
                              which shall be applied,  in the case of  repayment
                              of a Premium Rate Advance, toward reduction of the
                              Premium Rate Balance of the Loan,  and in the case
                              of repayment of a Standard  Rate  Advance,  toward
                              reduction  of the  Standard  Rate  Balance  of the
                              Loan; plus (b)

                                     - 12 -

<PAGE>



                              in  the  case  of  repayment  of  a  Premium  Rate
                              Advance, an amount equal to the difference between
                              the Premium  Accrual  Rate and the  Payment  Rate,
                              computed on the amount of the principal repayment,
                              and in the case of  repayment  of a Standard  Rate
                              Advance, an amount equal to the difference between
                              the Standard  Accrual  Rate and the Payment  Rate,
                              computed on the amount of the principal repayment.
                              The sum of the payments required by this paragraph
                              and the  payments,  if  any,  required  under  the
                              paragraph  of this  Section  3.1  captioned  "Cash
                              Collateral Account", below, is referred to in this
                              Agreement as the "Required Release Price".

                              The Combined  Balance of the Loan shall be reduced
                              to not more than $25  million  on the fifth  (5th)
                              anniversary of the first Funding Date.

                              The   principal    amount   of   all   Pre-Funding
                              Acquisition  Advances  shall be repaid  within ten
                              (10) Business Days after the end of the quarter in
                              which the Borrower  abandons its intention to make
                              the potential acquisition(s) with respect to which
                              such   Pre-Funding   Acquisition   Advances   were
                              incurred.

                              On the Maturity  Date, the Premium Rate Balance of
                              the Loan then  outstanding,  together  all accrued
                              and unpaid interest thereon, and the Standard Rate
                              Balance  of the Loan  then  outstanding,  together
                              with all  accrued  and  unpaid  interest  thereon,
                              shall be due and payable in full.

     Maturity                 Date  The  earlier  of:  (a)  the  seventh   (7th)
                              anniversary   of  the  first  Funding  Date;   (b)
                              September 30, 2005; or (c) the date upon which the
                              Lender duly accelerates the due date of all unpaid
                              principal and interest owed by the Borrower to the
                              Lender.

     Cash Collateral          If the aggregate principal amount deposited by the
     Account                  Borrower into the Cash  Collateral  Account is not
                              equal  to  at  least  ten  percent  (10%)  of  the
                              Combined Balance of the Loan  outstanding  after a
                              repayment of principal has been made, the Borrower
                              shall use the proceeds of Sale or  Liquidation  of
                              an Investment  Position first to make the payments
                              required  under  the  paragraph  of  this  Section
                              captioned  "Payments",  above,  in  the  order  of
                              priority set forth therein, then to payment of the
                              federal,  state and municipal income tax liability
                              of the ultimate  beneficial  owners for income tax
                              purposes (taking                                  
                                   

                                     - 13 -

<PAGE>



                              into account all tiering  arrangements) arising in
                              connection  with the Sale or  Liquidation  of,  or
                              other distribution  from, an Investment  Position,
                              and then to bringing the principal  balance of the
                              Cash Collateral  Account to an amount equal to ten
                              percent (10%) of the Combined  Balance of the Loan
                              outstanding, after such principal reduction.

     Interest Rate            As set forth in Section 4 of this Agreement.

     Unused Fee               The Borrower  shall pay the Lender a quarterly fee
                              in an amount equal to twenty-five percent (25%) of
                              the product obtained by multiplying (a) one-eighth
                              (1/8)  of  one  (1)  percent  (i.e.,   12-1/2basis
                              points)  by (b) the  amount by which  $30  million
                              ($25   million  on  and  after  the  fifth   (5th)
                              anniversary of the first Funding Date) exceeds the
                              average outstanding  principal balance of the Loan
                              during  the  three  (3)  month  period   beginning
                              December 1, 1998,  and ending  February  28, 1999,
                              and each successive  quarter  thereafter until the
                              Lender is no longer  obligated to make advances of
                              the  Loan  pursuant  to  this  Agreement.  For the
                              period beginning on the date of this Agreement and
                              ending November 30, 1998, and for any other period
                              of less than three (3) full calendar  months (each
                              such period is  referred  to as a "Stub  Period"),
                              the  Borrower  shall  pay the  Lender  a fee in an
                              amount  equal  to  (a)  the  product  obtained  by
                              multiplying one-eighth (1/8) of one (1) percentage
                              point (i.e., 12-1/2 basis points) by the amount by
                              which $30  million  ($25  million on and after the
                              fifth (5th) anniversary of the first Funding Date)
                              exceeds the average outstanding  principal balance
                              of  the  Loan  during  the  relevant  Stub  Period
                              multiplied  by (b) a fraction,  the  numerator  of
                              which  shall be equal to the number of days in the
                              relevant Stub Period and the  denominator of which
                              shall be 365. The Borrower shall calculate and pay
                              the   amount    required    by   this    paragraph
                              simultaneously  with  making the  calculation  and
                              payment of accrued  interest at the  Payment  Rate
                              required  under the  paragraph of this Section 3.1
                              captioned "Payments", above.

     Disagreements            If the Lender and the Borrower  cannot resolve any
                              disagreements   that  may   arise   between   them
                              concerning  the  calculation  of the amount of any
                              payment required to be made by the Borrower to the
                              Lender  pursuant  to this  Agreement,  they  shall
                              submit  the   unresolved   question(s)   to  their
                              respective


                                     - 14 -

<PAGE>


                              outside  independent  certified public accountants
                              for resolution.  If such accountants fail to reach
                              agreement  within 45 days  after  the  question(s)
                              have been  submitted to them for  resolution,  the
                              accountants  shall select a third certified public
                              accounting firm,  having no prior  relationship to
                              the  Lender  or  the  Borrower,   to  resolve  the
                              question(s).   The  determination  of  such  third
                              accounting  firm shall be final and  binding  upon
                              the Lender and the  Borrower,  and judgment may be
                              rendered  on  such  determination  by a  court  of
                              competent  jurisdiction.  If, within 15 days after
                              the  independent  accounting  firms for the Lender
                              and  the  Borrower  have  reached  impasse  on the
                              unresolved  question(s),  they  cannot  agree on a
                              third  accounting  firm to  which  the  unresolved
                              question(s) shall be submitted, the Lender and the
                              Borrower  shall be free to take such action as may
                              be  available at law or in equity,  including  but
                              not limited to seeking a declaratory judgment.

     Draw Fee                 Concurrently   with  each   advance  of  the  Loan
                              proceeds, the Borrower shall pay the Lender a draw
                              fee in an amount  equal to one percent (1%) of the
                              principal  amount of the advance  requested in the
                              Notice  of  Requested  Borrowing.  The  Lender  is
                              irrevocably  authorized to add the draw fee to the
                              principal amount of the Borrower's indebtedness to
                              the Lender under this Agreement, and to retain the
                              draw fee for the Lender's account, at the time the
                              Lender  makes any advance of the Loan  proceeds to
                              the Borrower in accordance with this Agreement.

     Purpose                  Subject to the provisions of this  Agreement,  to:
                              (a) fund up to  ninety-eight  percent (98%) of the
                              Acquisition  Cost  of  each  Investment   Position
                              acquired by the Borrower; (b) pay accrued interest
                              at  the  Payment  Rate  on  that  portion  of  the
                              Combined  Balance of the Loan that constitutes the
                              Premium  Rate  Balance  of the  Loan;  (c) pay the
                              Unused Fee in  accordance  with the  paragraph  of
                              this Section 3.1 captioned  "Unused  Fee",  above,
                              (d)  pay  the  Draw  Fee in  accordance  with  the
                              provisions  of this  Section 3.1  captioned  "Draw
                              Fee" above,  and (e) pay  Pre-Funding  Acquisition
                              Costs in accordance with the provisions of Section
                              11.3 of this Agreement.

     3.2 In determining the Maximum Draw per Investment Position,  the following
Investments Positions shall be aggregated and treated as one: (a) all Investment
Positions in the

                                     - 15 -

<PAGE>



same legal entity; and (b) concurrent Investment Positions in the same parcel of
real estate or item of personal property,  or in parcels of real estate that are
contiguous to a parcel of real estate in which the Borrower  holds an Investment
Position.

     3.3 Subject to the terms and  conditions  of this  Agreement  and the other
Loan Documents, the Lender shall be obligated from time to time to make advances
of the Loan to the  Borrower  subject  to and in  accordance  with the terms and
conditions contained in this Agreement and all of the other Loan Documents.

     3.4 The Borrower may terminate this credit  facility upon six months' prior
written  notice to the Lender.  Upon the expiration of six months after delivery
of such notice to the Lender: (a) the Lender shall have no further obligation to
make any further  advances of Loan proceeds,  and (b) the Borrower shall have no
further  obligation to pay any portion of the Unused Fee (referred to in Section
3.1 above) thereafter accruing. If the outstanding principal balance of the Loan
is zero for a period of six consecutive  months, or more, the Lender may, at its
option  (exercisable  by written notice to the Borrower),  terminate this credit
facility,  with  such  termination  to be  effective  15 days  after the date of
delivery  of such  notice  to the  Borrower.  Upon  termination  of this  credit
facility by the Lender:  (a) the Lender shall have no further obligation to make
any  further  advances  of Loan  proceeds,  and 9b) the  Borrower  shall have no
further  obligation to pay any portion of the Unused Fee (referred to in Section
3.1 above) thereafter  accruing.  Except as expressly  provided in this Section,
termination  of the credit  facility by the  Borrower or the Lender  pursuant to
this Section shall not modify or otherwise  affect the rights or  obligations of
the parties under any of the Loan Documents as then in effect.

Section 4 - Interest Rate; Advance Procedures

     4.1 Interest shall accrue at the rate of sixteen percent (16%) per year, at
simple interest (the "Premium Accrual Rate"), on that portion of the outstanding
principal balance of the Loan from time to time that constitutes:  (a) a Premium
Rate Advance;  or (b) an Interest Payment Advance; or (c) an Unused Fee Advance;
or (d) a Draw  Fee  Advance;  or (e) a  Pre-Funding  Acquisition  Advance  (that
portion of the  Combined  Balance of the Loan with  respect to which the Premium
Accrual  Rate  applies is referred to in this  Agreement  as the  "Premium  Rate
Balance of the  Loan").  Interest  shall  accrue at the rate of fifteen  percent
(15%) per  year,  at simple  interest  (the  "Standard  Accrual  Rate"),  on the
remainder  of the  outstanding  principal  balance of the Loan from time to time
(the  "Standard  Rate  Balance of the Loan").  Accrued  interest on the Combined
Balance of the Loan shall be paid quarterly at the rate of nine percent (9%) per
year, at simple interest (the "Payment Rate"), in accordance with the provisions
of Section 3.1 captioned "Payments", above.

     4.2 Within ten (10) Business Days after the end of each quarter,  beginning
with the quarter  ended  November  30, 1998 (or at such  earlier  time as may be
required in order to make the interest payment required upon Sale or Liquidation
of an Investment Position), the Borrower shall give the Lender written notice of
all Investment Positions acquired during the preceding

                                     - 16 -

<PAGE>



quarter  that the  Borrower  does not expect to generate  annual  income of nine
percent (9%) or more prior to Sale or Liquidation (any such Investment  Position
is referred to in this Agreement as a "Premium Rate  Investment  Position").  An
advance of Loan proceeds for the purpose of acquiring a Premium Rate  Investment
Position is referred  to in this  Agreement  as a "Premium  Rate  Advance".  The
Borrower  may  request  an advance of Loan  proceeds  for the  purpose of paying
interest at the Payment Rate on that portion of the Combined Balance of the Loan
that  constitutes  the  Premium  Rate  Balance  of the Loan.  An advance of Loan
proceeds for the purpose of paying  interest at the Payment Rate on that portion
of the Combined Balance of the Loan that constitutes the Premium Rate Balance of
the Loan is referred to in this Agreement as an "Interest Payment  Advance".  An
advance of Loan  proceeds for the purpose of acquiring  an  Investment  Position
that the Borrower  does not designate as a Premium Rate  Investment  Position is
referred to in this Agreement as a "Standard  Rate Advance".  The Borrower shall
have no right to advances of Loan proceeds for the purpose of paying interest at
the  Payment  Rate on that  portion  of the  Combined  Balance  of the Loan that
Constitutes  the Standard  Rate Balance of the Loan. An advance of Loan proceeds
for the purpose of paying  Pre-Funding  Acquisition Costs is referred to in this
Agreement as a "Pre-Funding Acquisition Advance".

An advance of Loan proceeds for the purpose of paying the Draw Fee in accordance
with that  paragraph  of  Section  3.1 above  that is  captioned  "Draw  Fee" is
referred  to in this  Agreement  as a "Draw Fee  Advance".  An  advance  of Loan
proceeds  for the  purpose  of paying the  Unused  Fee in  accordance  with that
paragraph of Section 3.1 above that is captioned  "Unused Fee" is referred to in
this Agreement as an "Unused Fee Advance".

     4.3 Within ten (10)  Business  Days after each March 1, the Borrower  shall
have the right to reclassify any Investment Position previously  designated as a
Premium Rate Investment Position to an Investment Position that is not a Premium
Rate  Investment  Position,   and  to  designate  any  Investment  Position  not
previously  designated as a Premium Rate  Investment  Position to a Premium Rate
Investment Position. No such reclassification  shall be effective unless written
notice  thereof is  delivered to the Lender  within the period  specified in the
immediately  preceding  sentence,  and such  reclassification  shall  be  deemed
effective as of the March 1 immediately preceding the Lender's receipt of notice
of  the  reclassification.  Any  notice  of  reclassification  of an  Investment
Position  to an  Investment  Position  that  is not a  Premium  Rate  Investment
Position shall be accompanied by copies of the Borrower's  analysis of the basis
for such reclassification and the supporting documentation for such analysis.

     4.4  Notwithstanding  anything  to  the  contrary  contained  in  the  Loan
Documents, following the Maturity Date: (a) the outstanding Premium Rate Balance
of the Loan shall bear interest at the rate of interest that is 300 basis points
above the Premium Accrual Rate; and (b) the Outstanding Standard Rate Balance of
the Loan shall bear  interest at the rate of interest  that is 300 basis  points
above the Standard Accrual Rate.

     4.5  Interest on advances  shall be computed on the basis of a 365-day year
and the actual number of days elapsed in the period during which it accrues.  In
computing interest on

                                     - 17 -

<PAGE>



any  advance,  the date of the making of the advance  shall be included  and the
date  payment is  received  shall be  excluded;  provided  that if an advance is
repaid on the same day on which it is made,  one day's interest shall be paid on
that advance.

     4.6 The Borrower  shall give the Lender notice of its request for each Loan
advance (each a "Notice of Requested  Borrowing") not later than 12:00 noon, Ann
Arbor,  Michigan time, at least two (2) Business Days before the date upon which
such advance is requested to be made; provided,  however, that in no event shall
the Lender be  obligated  to advance  any Loan  proceeds  until the fifth  (5th)
Business  Day  after  the  Lender's  receipt  of the  Borrower's  Due  Diligence
Documents  referred to in Section  4.7 of this  Agreement  and the  Supplemental
Security Documents referred to in Section 4.8 of this Agreement.  Subject to the
terms and  conditions  of this  Agreement,  the proceeds of each such  requested
advance shall be made available to the Borrower by wire transfer of funds to the
Borrower's account specified in the Notice of Requested Borrowing.

     4.7 Prior to the Borrower's  acquisition of any  Investment  Position,  the
Borrower shall deliver to the Lender complete copies of the following  documents
and  items  (collectively  the"Borrower's  Due  Diligence  Documents"):  (a) all
initial forms of offering  documents,  if any, that the Borrower proposes to use
in   connection   with   its    acquisition   of   the   Investment    Position;
(b)profiles/research  reports,  if  any,  with  respect  to  the  issuer  of the
Investment Position; (c) financial analyses,  including a written description of
the valuation  assumptions,  methods and procedures  employed by the Borrower in
determining  the  Carrying  Value  of  the  Investment  Position;  (d)  property
reports/photos,  if any;  (e)  report  on  legal  due  diligence,  if  any;  (f)
litigation  memorandum,  if any; (g) tax  analysis,  if any, with respect to the
Investment Position;  (h) reports on Form 10-K, 10-Q and 8-K with respect to the
issuer  of the  Investment  Position,  to the  extent  available;  and  (i)  any
partnership agreement, partnership certificate, operating agreement, articles of
organization,  or other  constituent  documents for the issuer of the Investment
Position,  if  available.  If the amount  requested  in the Notice of  Requested
Borrowing is more than $500,000, the Lender shall have the right, for any reason
or no reason, to refuse to advance any Loan proceeds  (regardless of whether the
Borrower  subsequently  reduces  the  amount of the  requested  Loan  advance to
$500,000 or less), by giving the Borrower notice of the Lender's decision not to
advance Loan  proceeds at any time prior to the  expiration of four (4) Business
Days after the Lender's receipt of the Borrower's Due Diligence  Documents.  The
Lender also shall have the right,  without regard to the amount requested in the
Notice of Requested Borrowing,  to refuse to advance Loan proceeds to be used in
whole or in part to finance the acquisition of limited partnership  interests or
membership  interests in limited  liability  companies if, in the opinion of the
Lender's  counsel,  the  constituent  documents  of the issuer of such  interest
prohibit  the  granting  of a  security  interest  therein  and in the  economic
interest represented thereby.

     4.8 Prior to the  Borrower's  use of Loan  proceeds to fund any part of the
Acquisition  Cost of an  Investment  Position  that,  in the opinion of Lender's
legal counsel, the then-existing security documents do not cover or do not cover
with legally sufficient specificity, the Borrower

                                     - 18 -

<PAGE>



shall deliver to the Lender such documents as the Lender may reasonably  require
to create or perfect a valid first priority  security interest in the Investment
Position  to be  acquired,  or to continue or  supplement  an existing  security
document or perfected security interest (collectively the "Supplemental Security
Documents").  The Supplemental  Security Documents shall include,  but shall not
necessarily  be limited to, such new mortgages,  deeds of trust,  assignments of
rents, leases and profits,  security  agreements,  pledge agreements,  financing
statements and other security  documents as the Lender may require to create and
perfect a valid first priority security interest in the Investment Position.

     4.9 The Borrower may prepay any part of the  principal  balance of the Loan
at any time,  without prior notice to the Lender and without  prepayment penalty
or premium.

     4.10  Subject  to the  terms  and  conditions  of this  Agreement,  amounts
borrowed under the Loan may be repaid and re-borrowed.

     4.11 Unless the Lender  agrees in writing,  the Borrower  shall not acquire
any  Investment  Position:  (a) in any  real  estate  that is to the  Borrower's
Knowledge  Contaminated  by, or that is the, site of, the disposal or release of
any Hazardous  Substance,  or that to the Borrower's  Knowledge is the source of
any  Contamination  of any adjacent  property or of any  groundwater  or surface
water; or that to the Borrower's Knowledge is the source of any air emissions in
excess of any legal  limit now or  hereafter  in  effect;  or (b) in any item of
personal property that is Contaminated;  or (c) in any legal entity that, to the
Borrower's  Knowledge,  owns any real estate  having any of the  characteristics
described in clause (a) of this Section 4.11,  or any item of personal  property
having any of the characteristics described in clause (b) of this Section 4.11.

Section 5 - Security and Release of Collateral

     5.1 Without limiting the terms and conditions of any of the Loan Documents,
to secure payment of all  obligations  and  indebtedness  of the Borrower to the
Lender under this Agreement and all other  indebtedness  and obligations now and
hereafter  owing by the Borrower to the Lender,  the Borrower  shall execute and
deliver to the Lender (or, in the case of documents to be executed and delivered
by others,  shall cause such  documents  to be  executed  and  delivered  to the
Lender):

          (a)  a promissory note, substantially in the form of Exhibit A;

          (b)  security  agreement(s),  substantially  in the form of Exhibit B,
               granting to the Lender valid first priority security interests in
               all assets of the  Borrower  and of Madison  Liquidity  Investors
               104, and all  additions  thereto and  substitutions,  increments,
               proceeds and products thereof;

          (c)  pledge agreement(s), substantially in the form of Exhibit C,


                                     - 19 -

<PAGE>



               granting to the Lender a valid first priority  security  interest
               in 100% of the Borrower's outstanding equity interests;

          (d)  a  pledge  agreement,  substantially  in the form of  Exhibit  D,
               granting to the Lender a valid first priority  security  interest
               in all cash and cash  equivalents  now or hereafter on deposit in
               the Cash Collateral Account;

          (e)  a  pledge  agreement,  substantially  in the form of  Exhibit  E,
               granting to the Lender a valid first priority  security  interest
               in all certificated securities now or hereafter on deposit in the
               Securities Collateral Account;

          (f)  within  45 days  after  the date of this  Agreement,  an  account
               control  agreement(s),  substantially  in the form of  Exhibit F,
               granting to the Lender  control  over the  Securities  Collateral
               Account and the Cash Collateral Account;

          (g)  a cross-default  agreement,  substantially in the form of Exhibit
               G;

          (h)  within 45 days after the date of this Agreement, an assignment of
               a policy of life  insurance on the life of Bryan E. Gordon in the
               amount of $2.5  million  (such  life  insurance  policy  shall be
               acceptable  in form and  substance  to the  Lender  and  shall be
               issued by Sun Life of Canada or another  life  insurance  company
               approved by the Lender,  which approval shall not be unreasonably
               withheld);

          (i)  within 45 days after the date of this Agreement, an assignment of
               a policy of life  insurance on the life of Ronald M. Dickerman in
               the amount of $2.5 million (such life  insurance  policy shall be
               acceptable  in form and  substance  to the  Lender  and  shall be
               issued by John Hancock Mutual  Insurance  Company or another life
               insurance  company  approved by the Lender,  which approval shall
               not be unreasonably withheld);

          (j)  the Guarantee;

          (k)  all financing  statements,  assignments,  document of title,  and
               other  documents,  agreements,  and instruments as the Lender may
               reasonably  request in connection  with the creation,  perfection
               and priority of any security described above; and


                                     - 20 -

<PAGE>



          (l)  all of the Supplemental Security Documents.

     5.2 All  Investment  Positions  which,  in the  opinion of Counsel  for the
Lender,  constitute  certificated  securities  (as  defined by UCC  Section 8 in
effect  in the state of  organization  of the  issuer)  shall be  deposited  and
maintained in the Securities  Collateral Account and shall be released therefrom
only upon  arrangement for payment to the Collateral  Agent,  for the benefit of
the Lender,  of the Required  Release Price. The Required Release Price shall be
calculated by the Borrower, in accordance with the applicable provisions of this
Agreement,  at the time the Borrower submits a Request for Release of Collateral
to the Collateral  Agent.  Upon receipt by the Collateral Agent of a Request for
Release of  Collateral,  the Collateral  Agent shall forward a copy thereof,  by
facsimile  and U. S. mail,  and by a  nationally  recognized  overnight  courier
service (such as Federal Express, UPS, Purolator, or the like) to the Lender for
delivery on the next Business Day. The  Collateral  Agent shall be authorized to
release the Collateral  described in the Request for Release of Collateral  upon
receipt of evidence of arrangement for payment of funds to the Collateral Agent,
for the  account of the  Lender,  in the amount of the  Required  Release  Price
specified in the Request for Release of Collateral.  The Collateral Agent shall,
immediately upon receipt  thereof,  remit to the Lender all sums tendered to the
Collateral  Agent by the  Borrower by wire  transfer of  collected  funds to the
account  specified  by written  notice  from  Lender to  Collateral  Agent.  The
Borrower  shall  not be  entitled  to the  release  of any  Collateral  from the
Securities  Collateral  Account any time after the Lender  declares,  by written
notice to the  Collateral  Agent and the Borrower,  the existence of an Event of
Default.

     5.3 All documents  evidencing or otherwise relating to Investment Positions
other  than  certificated  securities  shall be held by the  Borrower  until the
Lender makes written  demand  therefor  following the  occurrence of an Event of
Default;  subject,  however,  to a perfected first security  interest therein in
favor of the  Lender.  Except  as  otherwise  provided  in this  Agreement,  the
Borrower shall be entitled to sell or otherwise  dispose of any such  Investment
Position  only upon (a)  delivery  to the  Lender of a Request  for  Release  of
Collateral,  which shall  include the  Borrower's  calculation  of the  Required
Release  Price  therefor,  determined  by the  Borrower in  accordance  with the
applicable provisions of this Agreement,  and (b) arrangement for payment to the
Lender,  by wire  transfer of  collected  funds to an account  specified  by the
Lender,  of the Required  Release Price  specified in the Request for Release of
Collateral  or such other amount the Lender may determine to be required by this
Agreement.  The Borrower  shall not be entitled to release of any  Collateral in
its possession at any time after the Lender  declares,  by written notice to the
Borrower, the existence of an Event of Default.

     5.4 The  Borrower  shall  request a release and  discharge  of the Lender's
security  interest in Investment  Positions which, in the opinion of counsel for
the Lender,  constitute  direct interests in real property or tangible  personal
property by (a)  delivering  to the Lender a Request for Release of  Collateral,
which shall include the  Borrower's  calculation  of the Required  Release Price
therefor,   determined  by  the  Borrower  in  accordance  with  the  applicable
provisions of this Agreement,  and (b) tendering  payment to the Lender, by wire
transfer of collected funds to an

                                     - 21 -

<PAGE>



account  specified by the Lender, of the Required Release Price specified in the
Request  for  Release  of  Collateral  or such  other  amount as the  Lender may
determine  to be required by this  Agreement.  The Lender  shall be obligated to
release  and  discharge  its  security  interest in any  Collateral  of the type
described in this Section 5.4 on the fifth (5th)  Business Day after its receipt
of the Request for Release of Collateral  (provided the Lender has then received
the  Required  Release  Price and the Lender has not then  declared,  by written
notice to the Borrower, the existence of an Event of Default).

     5.5 Upon Sale or  Liquidation  of each  Investment  Position,  the Borrower
shall apply the  proceeds of Sale or  Liquidation  first to making the  payments
required  under the paragraph of Section 3.1 captioned  "Payments",  above.  The
Borrower  thereafter shall be entitled to deduct from the remaining  proceeds of
Sale or Liquidation the amount required to pay the Federal,  State and Municipal
income tax liability of the ultimate  beneficial  owners for income tax purposes
(taking  into  account  all tiering  arrangements)  of the  Borrower  arising in
connection  with  the  Sale or  Liquidation  of or  other  distribution  from an
Investment  Position.  The  Borrower  shall  apply  100% of the  balance  of the
proceeds of Sale or  Liquidation  to funding the Cash  Collateral  Account until
such time as the  principal  amount on deposit  therein is equal to ten  percent
(10%) of the  Combined  Balance of the Loan.  The amount on deposit in such Cash
Collateral  Account shall be invested in such  Permitted  Investments  as may be
designated  by the  Borrower.  All amounts in excess of ten percent (10%) of the
Combined  Balance of the Loan may be paid out by the  Borrower at any time prior
to the Lender  making a written  demand on the  Collateral  Agent  following the
occurrence  of an Event of  Default.  The  Borrower  shall  be  entitled  to all
interest earnings on such funds unless and until the Lender makes written demand
therefor  on the  Collateral  Agent  following  the  occurrence  of an  Event of
Default.

     5.6 The proceeds of the policies of the life insurance policies referred to
in Sections  5.1(e) and 5.1(f)  above  shall,  upon  receipt by the  Lender,  be
applied toward  reduction of the Combined  Balance of the Loan, with application
first to the Premium  Rate Balance and then to the Standard  Rate  Balance.  Any
remaining  proceeds  after such  application  shall be promptly  remitted to the
Borrower.

     5.7 To  further  secure  payment  of the  Loan  and  all of the  Borrower's
liabilities and  obligations to the Lender,  the Borrower grants to the Lender a
continuing security interest in any and all securities and other property of the
Borrower in the custody,  possession or control of the Lender.  The Lender shall
have the right at any time  after an Event of  Default  to apply its own debt or
liability to the Borrower in whole or partial  payment of the Loan and any other
present or future  indebtedness  of the  Borrower  to the  Lender,  without  any
requirement of mutual maturity.

     5.8 Any of the Borrower's other property in which the Lender has a security
interest to secure  payment of any other  debt,  whether  absolute,  contingent,
direct or indirect,  including the Borrower's guaranties of the debts of others,
shall also secure  payment of and be part of the collateral for the Loan and any
other present or future indebtedness of the Borrower to the

                                     - 22 -

<PAGE>



Lender (whether or not arising under this Agreement).

Section 6 - Affirmative Covenants

     Beginning on the date of this Agreement and continuing until the Lender has
no further  obligation to make advances of the Loan to the Borrower  pursuant to
this  Agreement and the Loan and all other  indebtedness  of the Borrower to the
Lender has been repaid in full, the Borrower shall:

     6.1 Furnish to the Lender:

          (a)  within  120 days after the end of each of the  Borrower's  fiscal
               years, beginning with its fiscal year ending December 1, 1998, an
               audited financial report prepared in accordance with GAAP by Sax,
               Macy,  Fromm & Co. or replacement  independent  certified  public
               accountants satisfactory to the Lender, containing the Borrower's
               balance sheet as of the end of that year,  its related profit and
               loss, and a statement of shareholder's  equity for that year, its
               statement  of cash  flows  for  that  year,  together,  with  any
               management letter prepared by those certified public accountants,
               and  such  comments  and  financial  details  as are  customarily
               included in reports of like character and the unqualified opinion
               of the  certified  public  accountants  as to the fairness of the
               statements  therein and together with such written  assurances as
               the Lender may reasonably request from the Borrower's independent
               certified public accountants to confirm the Lender's  entitlement
               to rely upon  such  audited  financial  report  and  accompanying
               materials;

          (b)  within 45 days after the end of each calendar quarter,  beginning
               with the  calendar  quarter  ended  December  31, 1998, a written
               report  summarizing all  acquisitions of Investment  Positions by
               the  Borrower  for the  preceding  quarter and the results of the
               Sale or Liquidation of each Investment Position for the preceding
               quarter;

          (c)  within  5 days  after  the end of each  week,  a  written  report
               summarizing all Investment  Positions that the Borrower  acquired
               or offered to acquire  during the preceding  week, and the status
               of all  then  outstanding  offers  by  the  Borrower  to  acquire
               Investment  Positions,  whether  such  offers  were  made  in the
               preceding week or earlier;

          (d)  such  other  information,  books,  and  records  the  Lender  may
               reasonably  request,  in such  form and at such time and place as
               the Lender may  reasonably  request,  concerning  the  Borrower's
               activities  and plans that are prepared by or for the Borrower in
               the Ordinary Course; and

                                     - 23 -

<PAGE>



          (e)  within  120 days after the end of each of the  Borrower's  fiscal
               years,  an  update  of the  Borrower's  estimated  value  of each
               Investment  Position then owned, taking into account all relevant
               realized events that occurred during the preceding year.

     6.2 Promptly in form the Lender of the  occurrence of any Event of Default,
or of any  occurrence  that,  with the giving of notice or the lapse of time, or
both,  would be an Event of  Default,  and of any other  occurrence  which has a
Material Adverse Effect; grant to the Lender or its representatives the right to
examine the  Borrower's  books and records and the  Collateral at any reasonable
time or times on reasonable  notice;  maintain  complete and accurate  books and
records of its  transactions in accordance with good accounting  practices;  and
furnish to the Lender any information that it may reasonably  request concerning
the Borrower's  financial affairs that is prepared by or for the Borrower in the
Ordinary  Course  within 10  business  days after  receipt of a request for that
information.

     6.3 Maintain  insurance,  including,  but not limited to, fire and extended
coverage  in  insurance,  workers'  compensation  insurance,  and  casualty  and
liability  insurance  with  responsible  insurance  companies  on  such  of  its
properties  and  against  such  risks  and in  such  amounts  as is  customarily
maintained  by similar  businesses;  furnish to the Lender  upon its request the
details  with  respect  to that  insurance  and  satisfactory  evidence  of that
insurance coverage.  Each insurance policy required under this Section 6.3 shall
be, to the extent practicable, written or endorsed so as to make losses, if any,
payable to the Borrower and the Lender as their respective interests may appear,
and shall include, where appropriate,  a mortgage clause or endorsement in favor
of the Lender in form and substance satisfactory to the Lender.

     6.4 Pay and discharge, as often as the same may become due and payable, all
taxes,  assessments and other  governmental  monetary  obligations,  of whatever
nature,  that may be levied or  assessed  against  it or any of its  properties,
unless and to the extent only that in a jurisdiction  where payment of taxes and
assessments  is  abated  during  the  period  of any  contest,  those  taxes  or
assessments shall be contested in good faith by appropriate proceedings and that
the Borrower shall have set aside on its books adequate reserves with respect to
those taxes and assessments.

     6.5 Pay and perform at the time such  payment or  performance  is due,  all
indebtedness and obligations owing by it, and pay all claims (including, without
limitation,  claims for labor, services,  materials and supplies) for sums which
have become due and payable, except any indebtedness,  obligation or claim being
contested in good faith by  appropriate  proceedings  and for which the Borrower
shall  have set  aside on its  books  adequate  reserves  with  respect  to such
indebtedness, obligation or claim.

     6.6 Maintain its existence as a limited  liability company in good standing
in the State of Delaware and its  qualification  in good standing in every other
jurisdiction  in which  the  failure  to be so  qualified  or  authorized  to do
business would have a Material Adverse Effect; continue

                                     - 24 -

<PAGE>



to  conduct  and  operate  its  business  substantially  as  contemplated  to be
conducted  and operated and as MACG has  conducted  and operated its business in
the past; and comply with all governmental laws, rules, regulations,  and orders
applicable  to it, the failure to comply with which would or may have a Material
Adverse Effect.

     6.7 Act prudently and in accordance  with customary  industry  standards in
managing or operating its assets,  properties,  business,  and investments;  and
keep in good working order and condition,  ordinary wear and tear excepted,  all
of its assets and properties that are necessary to the conduct of its business.

     6.8 Notify the Lender in writing within 30 days after receipt  whenever the
Borrower   receives  written  notice  of  (a)  the  commencement  or  threatened
commencement of formal  proceedings or any  investigation  by a federal or state
environmental  agency  against  the  Borrower,  or  any  property  owned  by the
Borrower,  or by any entity in which the Borrower holds an Investment  Position,
or regarding  compliance  by the Borrower  with  Environmental  Laws, or (b) any
other judicial or administrative  proceeding or litigation commenced against the
Borrower,  except those  occurring in the Ordinary  Course that would not have a
Material Adverse Effect. The Borrower shall,  promptly upon request,  deliver to
the Lender copies of such pleadings,  documents and other information concerning
such pending or  threatened  claim or  proceeding  as the Lender may  reasonably
request.

     6.9 Promptly provide to the Lender copies of any correspondence received by
the Borrower or an  Affiliate  from any  governmental  authority  regarding  any
alleged  violation  of law by the  Borrower or any  Affiliate  that could have a
Material Adverse Effect.

     6.10 Comply with all applicable laws,  including but not limited to federal
and state securities laws, applicable to the Borrower's acquisition, or offer to
acquire,  an Investment  Position,  and to furnish to the Lender,  promptly upon
written request,  the Borrower's due diligence legal review with respect to such
Investment Position.

     6.11 At all times  preserve,  renew and keep in full  force and  effect the
rights, licenses, permits, franchises,  agency agreements, trade names, patents,
trademarks, copyrights, licenses and service marks, the loss of which could have
a Material Adverse Effect.

     6.12 Permit representatives of the Lender, on reasonable notice, during the
Borrower's normal business hours, to enter the Borrower's  premises,  review the
Borrower's  business  records,   and  interview  the  Borrower's   employees  as
reasonably  required by the Lender to conduct  periodic audits of the Borrower's
business  and  the  Borrower's   compliance  with  its  obligations  under  this
Agreement.

     6.13 Refer to the Lender any opportunities to purchase or otherwise acquire
nursing home  facilities,  assisted living  facilities and the like of which the
Borrower or its Affiliates acquire  knowledge;  it being further agreed that the
Lender will, to the extent it is permitted to do

                                     - 25 -

<PAGE>



so by the terms of the  Opportunity  Agreement  dated  April 2, 1998 with  Omega
Worldwide, Inc., refer to the Borrower all opportunities to acquire interests in
limited  partnerships,  limited liability  companies and other limited liability
vehicles,  or to acquire at discount  future  income  streams,  of which  Lender
acquires  knowledge.  Neither party shall be required by this Section to divulge
information  that it acquired in  confidence,  and any  information  that may be
furnished  to a party  pursuant to this Section  shall be furnished  without any
representation or warranty whatever.  Neither party shall be liable to the other
for money  damages for breach of this  Section  6.14,  or for any loss,  cost or
damage  incurred by a party as a result of its acts or  omissions in response to
information furnished pursuant to this Section 6.14.

     6.14 Cooperate with Lender by all reasonable means to do such things as the
Lender may  reasonably  request in writing to preserve the Lender's  status as a
"real  estate  investment  trust"  under the IRC,  including  but not limited to
divesting one or more Investment  Positions in which the Lender holds a security
interest if, in the written opinion of outside counsel to the Lender, it is more
probable  than not that  retention by the Lender of such security  interest,  or
ownership  of  such  Investment   Position(s)  following  foreclosure  or  other
realization upon such security interest, would jeopardize the Lender's status as
a "real estate  investment  trust" under the IRC if such issue were to be raised
in an  administrative  or judicial  proceeding.  Payment of the Required Release
Price shall be made after the Lender makes written  demand upon the Borrower and
delivers to the Borrower, wine such written demand, a copy or written summary of
the opinion of the Lender's said outside counsel upon which the demand is based,
within thirty (30) days after the effective date of the divestiture.

     6.15 In order to preserve and ensure the  Borrower's  separate and distinct
identity:

          (a)  establish and maintain a post office address that is separate and
               apart from that of any Affiliate;

          (b)  maintain  separate records and books of account from those of any
               Affiliate;

          (c)  not  commingle  assets,  funds  or  accounts  with  those  of any
               Affiliate  (except that the Borrower may, without  breaching this
               Section 6.15(c),  periodically  deposit funds of the Borrower and
               its Affiliates with a service agent to enable such agent to remit
               such funds,  on behalf of the  Borrower  and its  Affiliates,  to
               employees  and  independent  contractors  of the Borrower and its
               Affiliates  or  to  investors  from  whom  the  Borrower  or  its
               Affiliates buy Investment Positions);

          (d)  conduct  its  own  business  in its own  name  (except  that  the
               Borrower may, without breaching this Section 6.15(d), make offers
               to acquire Investment Positions, and may consummate

                                     - 26 -

<PAGE>



               acquisitions  of  Investments  Positions,  for  its  own  account
               through and in the name of its wholly-owned  subsidiary,  Madison
               Liquidity  Investors 104 or, upon the expiration of not less than
               10 Business  Days after  delivering  such  supplemental  security
               documents and financing  statements as the Lender may require, in
               the name of any other majority owned subsidiary of the Borrower;

          (e)  maintain financial statements separate from any Affiliate;

          (f)  pay any liabilities out of its own funds,  including  salaries of
               any employees  (except as otherwise  permitted in Section 6.16(c)
               above);

          (g)  Maintain   relationships   with  its  Affiliates   that  are  not
               inequitable  as to the  Lender  or  other  third-parties  who are
               justifiably  relying upon the  separateness  of the Borrower from
               its Affiliates;

          (h)  Not  guarantee  or  become  obligated  for the debts of any other
               entity,  including any Affiliate,  except for the  endorsement of
               negotiable  instruments for deposit or collection in the Ordinary
               Course,  or hold out its credit as being available to satisfy the
               obligations of others;

          (i)  Use stationery, invoices and checks separate from any Affiliate;

          (j)  Not  pledge  its  assets  for the  benefit  of any other  entity,
               including any Affiliate; and

          (k)  At all times have a class of managers  whose  unanimous vote will
               be required to approve the filing of a petition in bankruptcy, an
               assignment for the benefit of creditors or any similar federal or
               state authorized  procedure for debt or relief, of which at least
               one manager may be designated by the Lender at anytime.

Section 7 - Negative Covenants

     Beginning on the date of this Agreement and continuing until the Lender has
no further  obligation to make advances of the Loan to the Borrower  pursuant to
this  Agreement and the Loan and all other  indebtedness  of the Borrower to the
Lender  has been  repaid in full,  the  Borrower  shall not,  without  the prior
written consent of the Lender:

     7.1  Create or permit to exist  any  lien,  mortgage,  pledge,  attachment,
garnishment,  execution,  or other legal  process,  or encumbrance on any of the
Collateral, except Permitted

                                     - 27 -

<PAGE>



Liens.

     7.2 Guarantee,  endorse,  assume, or otherwise incur or suffer to exist any
contingent liability in respect of, any obligation of any other person, firm, or
corporation,  except by the endorsement of negotiable instruments for deposit or
collection in the Ordinary Course.

     7.3 Purchase or otherwise acquire all, or substantially all, of the assets,
obligations,  or capital stock or equity  interests in any other person or legal
entity.

     7.4 Purchase,  retire,  redeem, or otherwise acquire any of its outstanding
equity  interests or declare or pay dividends or make any other  distribution of
its assets, by reduction of capital or otherwise, other than (a) as permitted by
Section 5.5 and (b) in connection with the organization of subsidiaries or other
affiliates to facilitate the operation of its business.

     7.5 Subordinate any indebtedness owing to the Borrower by any person, firm,
or corporation to indebtedness of that person, firm, or corporation owing to any
other person, firm, or corporation.

     7.6 Engage, directly or indirectly,  in any line of business other than the
acquisition of Investment Positions.

     7.7 Issue, incur, assume, or permit to remain outstanding any Indebtedness,
other than Indebtedness owing to the Lender.

     7.8 Change its fiscal  year or method of  accounting  except as required by
GAAP.

     7.9 Change its name or the name of Madison Liquidity  Investors 104 without
prior written approval from the Lender;  except that the Borrower may change its
name or the name of Madison Liquidity Investors 104 if the Borrower has given 60
days' prior  written  notice of the name change and has taken such action as the
Lender deems necessary to continue the perfection of the security  interests and
liens granted to the Lender under the Loan Documents.

     7.10 Establish, maintain or participate in an employee benefit pension plan
with respect to which the Borrower is an "employer"  or "party in interest",  as
those terms are defined in ERISA.

     7.11 Name or  otherwise  identify the Lender in any  documents  used by the
Borrower in connection with its acquisition of any Investment  Positions,  or in
connection with any offer to acquire any Investment Positions.

     7.12 Use Loan proceeds to acquire any "margin stock", within the meaning of
Regulation G of the Board of Governors of the Federal  Reserve  System,  without
prior written notice to the Lender.

                                     - 28 -

<PAGE>



Section 8 - Application of Proceeds

     The  proceeds  of the Loan  shall be used by the  Borrower  solely  for the
purpose set forth in Section 3, and for no other purpose.

Section 9 - Events of Default and Remedies

     9.1 The following  events shall constitute an "Event of Default" under this
Agreement,  the  occurrence  of which shall entitle the Lender to pursue any and
all rights and  remedies,  legal and  equitable,  available to it under any Loan
Document or otherwise.  The  Occurrence of an Event Default under this Agreement
shall  constitute  a default  under  each and every  other  Loan  Document.  The
Lender's rights and remedies are cumulative and may be exercised concurrently or
successively from time to time. Any action by the Lender against any property or
party shall not serve to release or discharge  any other  security,  property or
party in connection with this transaction. The Events of Default are as follows:

          (a)  Failure  to pay  the  principal  or  interest  on the  Borrower's
               present  or future  indebtedness  to the  Lender,  whether or not
               arising pursuant to this Agreement, when and as the same shall be
               due and payable,  whether by acceleration or otherwise;  provided
               that such default has not been cured prior to the  expiration  of
               ten (10) days  following the date upon which the Lender gives the
               Borrower written Notice of Default.  In this Section 9, Notice of
               Default  shall be deemed  to have  been  given (i) on the date of
               personal delivery of such written notice to a Guarantor,  or (ii)
               on the  date on  which a duly  authorized  representative  of the
               Borrower acknowledges receipt of such written notice, or (iii) on
               the day after  sending such  written  notice to the Borrower by a
               commonly  recognized  overnight courier service,  such as Federal
               Express,  Purolator,  UPS or the  like,  or (iv) on the third day
               after  sending such  written  notice to the Borrower by facsimile
               (to both numbers set forth in Section 16.7) or by depositing  the
               same in the United States mail, postage prepaid,  for delivery to
               the Borrower.

          (b)  Failure  to   observe,   perform  and  comply  with  any  of  the
               obligations  evidenced or secured by a Loan Document,  other than
               as provided in Sections 9.1(a) above;  provided that such default
               has not been cured  prior to the  expiration  of thirty (30) days
               following  the date upon  which  the  Lender  gives the  Borrower
               written Notice of Default.

          (c)  Failure to duly and  punctually  pay,  observe and  discharge all
               Indebtedness  and other  obligations of the Borrower to any third
               party,  unless  the  same is  being  contested  in good  faith by
               appropriate  proceedings  and the  Borrower  has set aside on its
               books adequate

                                     - 29 -

<PAGE>



               reserves with respect to such Indebtedness or other obligations.

          (d)  The  discovery  by the Lender of any material  inaccuracy  in any
               statement, assurance, representation, covenant, warranty, term or
               condition by the Borrower  contained in this  Agreement or in any
               document  delivered  or to be  delivered  by or on  behalf of the
               Borrower  pursuant  to this  Agreement,  which  inaccuracy  would
               result in a Material Adverse Effect (except that  inaccuracies in
               the Borrower's Due Diligence Documents  attributable to the fault
               or neglect of third-parties shall not constitute a breach of this
               Section 9.1(d)),  or in any other Loan Document,  or in any other
               agreement between the Borrower and the Lender.

          (e)  The  filing of a  petition  by or  against  the  Borrower  or any
               Affiliate  seeking relief under the Federal  Bankruptcy  Code, 11
               U.S.C.  ss.  101, et seq.,  and any  amendments  thereto,  or any
               similar law or regulation,  whether federal,  state or local, not
               dismissed within 30 days.

          (f)  The  commencement  of a proceeding  by or against the Borrower or
               any  Affiliate  under any statute or other law  providing  for an
               assignment  for the benefit of creditors,  the  appointment  of a
               receiver,  or  any  other  similar  law  or  regulation,  whether
               federal, state or local, not dismissed within 30 days.

          (g)  The garnishment,  attachment,  levy or other similar action taken
               by or on behalf of any creditor of the Borrower,  any  Affiliate,
               or any of their respective properties which could have a Material
               Adverse Effect.

          (h)  Any  change  in  control  of  the  Borrower,   Madison  Liquidity
               Investors  104,  MACG from that  disclosed  in  Section 2 of this
               Agreement.

     9.2 The  Lender  may,  at its  option,  terminate  its  obligation  to make
advances of the Loan,  without  notice to the Borrower:  (a) upon the occurrence
and continuance of any Event of Default set forth in subsections  9.1(a) through
9.1(h) above;  or (b) upon the  occurrence  and  continuance of any event which,
with the giving of notice or the lapse of time,  or both,  would  constitute  an
Event of Default or (C) upon the death or disability of Bryan E. Gordon.

     9.3 Upon the occurrence  and  continuance of any Event of Default set forth
in subsections  9.1(a) through 9.1(h) above, the Lender shall have the right (a)
to declare all  outstanding  principal and accrued  interest on the Loan, and on
any other  indebtedness  of the  Borrower to the Lender  (whether or not arising
under this  Agreement) to be immediately due and payable,  without  presentment,
demand,  or notice of any kind, all of which are hereby  expressly waived by the
Borrower,  and (b) to exercise any and all remedies that it may have for default
under  any  Loan  Document  or at law or in  equity,  and such  remedies  may be
exercised

                                     - 30 -

<PAGE>



concurrently  or  separately  until all of the  Borrower's  indebtedness  to the
Lender  (whether or not arising under this  Agreement) and each and every one of
the Borrower's  obligations to the Lender (whether or not arising under the Loan
Documents) have been fully satisfied.  In connection with the enforcement of any
such remedies of the Lender,  the Lender and its employees,  attorneys,  agents,
and other persons and entities  designated by the Lender,  shall have the right,
without notice,  to enter the Borrower's places of business for such purposes as
may be  reasonably  required  to permit the Lender to  preserve,  protect,  take
possession of and/or sell or otherwise  dispose of any Collateral,  and to store
the Collateral at the Borrower's  places of business,  without charge,  for such
periods as may be determined by the Lender.

     9.4 Upon the  expiration of 180 days after the death or Disability of Bryan
E. Gordon, the Lender shall have the right to declare all outstanding  principal
and accrued interest on the Loan, and on any other  indebtedness of the Borrower
to the Lender  (whether or not arising under this  Agreement) to be  immediately
due and payable,  without  presentment,  demand,  or notice of any kind,  all of
which are hereby  expressly  waived by the Borrower,  and the Lender  thereafter
shall  have  all  of  the  rights,  and  the  Borrower  shall  have  all  of the
obligations, provided for in Section 9.3 above.

Section 10 - Conditions Precedent to Advances of the Loan

     In addition to the other conditions Precedent to advances described in this
Agreement,  each Loan advance requested under this Agreement shall be subject to
prior satisfaction of the following conditions:

     10.1 The representations  and warranties  contained herein and in the other
Loan Documents shall be true,  correct and accurate in all material  respects on
and as of the Funding Date of such requested advance,  except for those relating
to specific dates or time periods and as changed as permitted by this Agreement.

     10.2 The  Borrower  shall  have  performed  in all  material  respects  all
agreements  and satisfied  all  conditions  that this  Agreement and each of the
other Loan  Documents  provides  shall be performed by the Borrower on or before
such Funding Date.

     10.3 No order, judgment or decree of any court, arbitrator, or governmental
authority,  shall  purport to enjoin or restrain  the Lender from making such an
advance.

     10.4 There shall not be pending or, to the Borrower's Knowledge threatened:
(a) any action,  suit,  proceeding,  governmental  investigation  or arbitration
against or  affecting  the  Borrower  or an  Affiliate,  or any  property of the
Borrower or an Affiliate,  that, in the opinion of the Lender,  could reasonably
be expected to have a Material Adverse Effect upon the Borrower or an Affiliate;
and  (b)  there  shall  have  occurred  no  development  in  any  action,  suit,
proceeding,  governmental  investigation or arbitration  previously disclosed to
the Lender pursuant to this Agreement, that, in the opinion of the Lender, could
reasonably be expected to have a Material

                                     - 31 -

<PAGE>



Adverse  Effect  upon the  Borrower  or an  Affiliate.  No  injunction  or other
restraining  order shall have been issued and no hearing to cause an  injunction
or other  restraining  order  shall be pending or  noticed  with  respect to any
action,   suit  or  proceeding  seeking  to  enjoin  or  otherwise  prevent  the
consummation of, or to recover any damages or obtain relief as a result of, this
Agreement or the making of the Loan hereunder.

     10.5 Since the date of the most recent  Borrower  and  Affiliate  financial
statements submitted to the Lender,  pursuant to Section 2.7, nothing shall have
occurred or become known which the Lender shall have  determined  has a Material
Adverse Effect upon the Borrower or an Affiliate.

     10.6 The Lender shall have received a Notice of Requested  Borrowing at the
time and in form required by Section 4.6 above.  The  furnishing by the Borrower
of  a  Notice  of  Requested   Borrowing   shall  be  deemed  to   constitute  a
representation  and  warranty  of  the  Borrower  to the  effect  that  all  the
conditions set forth in this  Agreement for the requested  advance are satisfied
as of the date of delivery and will be satisfied on the applicable Funding Date.

Section 11 - Limitation on Loan Advances

     11.1 Notwithstanding anything to the contrary contained herein or in any of
the other Loan Documents,  the principal  amount of the Loan that may be used by
the Borrower to make Non-Qualified REIT Investments shall not exceed 4.5% of the
Value of the Lender's Total Assets.

     11.2 The  Lender  shall not be  required  to make any  advance  of the Loan
proceeds  unless,  simultaneously  with the Lender making an advance of the Loan
proceeds, the Borrower pays cash in an amount equal to at least two percent (2%)
of  Acquisition  Cost of such  Investment  Position.  The Borrower  shall,  upon
request by the  Lender,  demonstrate  to the Lender  that the  Borrower  has the
requisite cash available for and irrevocably committed to such purpose, and that
such cash was in fact so applied by the Borrower.

     11.3 The Borrower expects from time to time to incur due diligence expenses
and other  expenses in connection  with its  evaluation of potential  Investment
Positions  that the Borrower  ultimately  decides not to acquire (such costs are
referred to in this Agreement as "Pre-Funding  Acquisition Costs"). The Borrower
shall be entitled to request  advances of Loan proceeds to pay such  Pre-Funding
Acquisition  Costs  provided  that  they  do not  exceed,  as to any  Investment
Position,  $50,000 or 75% of the  anticipated  Carrying  Cost of the  Investment
Position, whichever is less.

Section 12 - Option to Restructure Investments

     The Lender  may apply to the IRS for a ruling as to  whether  "look-through
treatment"

                                     - 32 -

<PAGE>



will be accorded Investment Positions acquired by the Borrower using proceeds of
the Loan.  For purposes of this  Agreement,  "look-through  treatment"  would be
deemed  to be so  accorded  if the IRS  were  to  rule  that,  for  purposes  of
determining  whether,  as to the Lender,  such Investment  Positions  constitute
"real estate assets" within the meaning of IRC Section 856(c)(5)(B) and Treasury
Regulation  1.856-3(g),  the  Lender  will be  deemed  to be the  owner  of such
Investment  Positions.  If, within six months after the date of this  Agreement,
the IRS rules that "look-through treatment" will not be accorded such Investment
Positions,  or the Lender withdraws,  under any  circumstances,  its application
prior to the  issuance  by the IRS of its  ruling,  the Lender and the  Borrower
agree  that  it  will  be  in  their   mutual   interest  to   restructure   the
debtor-creditor relationship established pursuant to this Agreement with respect
to the real estate portion of the Borrower's  Investment  Position  portfolio as
necessary  to convert the revenue  stream to be derived by the Lender on account
of such  Investment  Positions  from  "interest  income"  to  "rents  from  real
property" as defined in IRC Section  856(d)(i) for federal  income tax purposes.
The Borrower shall use good faith efforts to assist the Lender in  accomplishing
such objective  within three months after being requested to do so in writing by
the Lender.  All reasonable  expenses incurred in connection with  restructuring
the  debtor-creditor  relationship in the manner specified in this Section shall
be borne 50% by the Lender and 50% by the Borrower.

Section 13 - Acceptance of Proceeds

     The   acceptance  of  the  proceeds  of  the  Loan  shall   constitute  the
representation  and  warranty  by the  Borrower  to the  Lender  that all of the
applicable  conditions  specified  herein have been  satisfied  as of that time,
except for such conditions that have been expressly waived in writing  hereunder
by the Lender.

Section 14 - Confidentiality

     14.1 The  Borrower  and the  Lender  acknowledge  that in the course of the
business  relationship  reflected in this  Agreement,  the  Borrower  and/or its
Affiliates  will or may  disclose  to the  Lender  proprietary  or  confidential
information ("Confidential Information"),  including, without limitation, client
lists,  business  plans and  strategies  and the forms of documents  employed by
Borrower or its Affiliates. (A party who discloses such Confidential Information
is referred to hereafter as a "Disclosing Party" and the party who receives such
information is referred to hereafter as a "Receiving  Party".) A Receiving Party
shall  not at any  time  during  the term of the Loan  Agreement  or  thereafter
disclose or use in any manner other than for a Permitted Use (as defined  below)
any Confidential  Information received by it, except to the extent required by a
court order or other legal  process,  in which event the  Receiving  Party shall
provide the  Disclosing  Party with  timely  notice of such order or process and
cooperate with the Disclosing Party (at the expense of the Disclosing  Party) in
any attempts to stay or limit  required  disclosure.  Except as described in the
definition of "Permitted Use" below,  Confidential Information shall not include
(a)  information  (other than the form of  documents  employed  by the  Borrower
and/or its Affiliates) which is now, or subsequently becomes, in the public

                                     - 33 -

<PAGE>



domain,  other than through a violation  of the  Receiving  Party's  obligations
hereunder,  (b)  information  that was  available  to the  Receiving  Party on a
nonconfidential basis from a source other than the Disclosing Party prior to its
disclosure by the Disclosing  Party, (c) information  that becomes  available to
the  Receiving  Party on a  nonconfidential  basis from a Source  other than the
Disclosing  Party,  which  source is not  otherwise  bound by a  confidentiality
agreement,  or other  obligations  of secrecy  to, the  Disclosing  Party or (d)
information  that was  independently  developed or  discovered  by the Receiving
Party.

     14.2 The  Disclosing  Party  shall be  entitled  to  injunction  and  other
equitable  relief  without the  necessity  of posting a bond in the event of any
failure by a Receiving  Party to comply with the  provisions of this Section 14,
and to recovery from the Receiving  Party of the Disclosing  Party's  reasonable
attorneys'  fees and  expenses  incurred in obtaining  such relief.  A Receiving
Party shall indemnify the Disclosing Party and hold it harmless from and against
any and all loss,  damage,  liability,  cost or  expense  (including  reasonable
attorneys' and experts'  fees)  incurred by the Disclosing  Party as a result of
the breach by such Receiving Party of any obligation  under this Section 14. The
provisions  of this Section 14.2 in respect of equitable  relief shall in no way
be deemed to limit the remedies of a Disclosing Party.

     14.3 "Permitted Use" of Confidential Information by a Receiving Party shall
be limited to the use of such  information  for the sole purpose of carrying out
its  obligations,  availing itself of its remedies and  administering  the loans
made pursuant to this Loan Agreement.  Confidential Information may be disclosed
on a  need  to  know  basis  to  advisors  to  the  Lender  (including,  without
limitation,  Counsel and tax advisors), it being understood,  however, that such
advisors  shall be  informed  by the  Lender of the  confidential  nature of the
Confidential  Information  and shall agree to be bound by the provisions of this
Section 14. The parties  understand and agree that the Lender may be required to
file reports or respond to inquiries by regulatory  agencies,  which reports and
responses shall be deemed a Permitted Use, it being agreed,  however, that every
effort  will be made by Lender to limit the amount of  Confidential  Information
included in any such report or response and that Lender will include in any such
report or response  only so much of the  Confidential  Information  as Lender is
advised by written opinion of its outside counsel is required.



                                     - 34 -

<PAGE>



Section 15 - Indemnification

     15.1 The Lender shall  indemnify and hold  harmless the  Borrower,  Madison
Liquidity  Investors  104, and any of their  respective  officers and employees,
members,  managers or directors  (each an "Indemnified  Party" and  collectively
"Indemnified  Parties") from and against any and all loss, liability,  claim and
expense  arising  under  the  federal  or state  securities  laws and  resulting
directly and solely from the Lender's failure to fund a Loan advance pursuant to
this  Agreement if: (a) such failure to fund  constitutes a breach by the Lender
of its  obligations  under this  Agreement  and (b) such breach  continues for a
period in excess  of five (5)  Business  Days  after the date  specified  by the
Borrower as the date upon which the advance was to be made.

     15.2 The Borrower  shall  indemnify and hold harmless the Lender and any of
its officers,  employees, managers or directors (each an "Indemnified Party" and
collectively   "Indemnified  Parties")  from  and  against  any  and  all  loss,
liability,  claim and expense, arising as a result of a violation of the federal
or  state  securities  laws in  connection  with an  offer  to  acquire,  or the
acquisition of, an Investment Position.

     15.3 This  indemnification  shall apply to any  Indemnified  Party who is a
party or subject of any pending or completed action, suit or proceeding, whether
civil or administrative in circumstances governed by Section 15.1 or 15.2.

     15.4  All  reasonable   expenses  and  costs  of  the  Indemnified  Parties
(including,  without  limitation,  attorneys  and  experts  fees) in  defending,
investigating  or appealing any action,  suit or proceeding shall be paid by the
Lender,  with respect to its  obligations  under  Section 15.1, or the Borrower,
with  respect  to  its  obligations  under  Section  15.2  (in  each  case,  the
"Indemnifying  Party"),  within  ten  (10)  Business  Days of  submission  by an
Indemnified Party of a request for such reimbursement,  together with reasonable
substantiation of the expenses and costs involved.  The Indemnifying Party shall
have the right to approve the Indemnified Parties' counsel and such counsel may,
at  the  option  of the  Indemnifying  Party,  represent  more  than  one of the
Indemnified  Parties so long as no  conflict  of  interest  exists  which  would
preclude such counsel from representing one or more of the Indemnified  Parties.
In the event there is a good faith dispute between the  Indemnified  Parties and
the  Indemnifying  Party as to whether  this  Section 15 applies to such action,
suit or proceeding,  the  Indemnifying  Party shall not be obligated to make any
advance for expenses  and costs under this Section 15.4 pending a  determination
by a court of competent  jurisdiction of the  applicability  of this Section 15.
Any offer of settlement or compromise of a claim shall be promptly  communicated
to the  Indemnifying  Party and  shall not be  accepted  unless  agreed  upon in
writing  by  the  Indemnified   Parties  and  the  Indemnifying  Party.  If  the
Indemnified  Party  declines to accept a bona fide offer of settlement  which is
recommended by the Indemnifying Party, the maximum liability of the Indemnifying
Party shall not exceed that amount  which it would have been liable for had such
settlement been accepted.  If the  Indemnifying  Party declines to accept a bona
fide  offer  of  settlement   recommended  by  the  Indemnified   Parties,   the
Indemnifying  Party  shall be liable  for  whatever  outcome  results  from such
third-party claim.

                                     - 35 -

<PAGE>



     15.5 The  indemnification  and reimbursement of expenses and costs pursuant
to this Section 15 shall be the Indemnified  Parties'  exclusive remedy (a) with
respect to the Lender for matters  covered by Section  15.1 and (b) with respect
to the Borrower for matters covered by Section 15.2.

Section 16 - Miscellaneous

     16.1 The  Borrower and the Lender  shall,  within 45 days after the date of
this  Agreement,  exchange a written  accounting of the reasonable and customary
out-of-pocket costs each incurred in connection with the negotiation of the Loan
Documents  and the  closing of the Loan (the  "Loan  Documentation  and  Closing
Costs").  The Loan  Documentation and Closing Costs incurred by the Lender shall
be added to the Loan  Documentation  and Closing Costs incurred by the Borrower,
and each party  shall pay 50% of the grand total of the Loan  Documentation  and
Closing  Costs.  Any  payment  that one party is required to pay to the other to
equalize the Loan  Documentation  and Closing Costs borne by each shall be paid,
in cash, within 60 days after the date of this Agreement.  Only those reasonable
and customary  out-of-pocket  costs properly appearing on the written accounting
referred to in the first sentence of this Section shall be allocated between the
parties pursuant to this Section;  none of the costs referred to in Section 16.2
of this  Agreement  shall be  allocated  between  the  parties  pursuant to this
Section 16.1.

     16.2 The  Borrower  shall  reimburse  the Lender for all  reasonable  costs
(including  but not limited to  reasonable  fees and  expenses  for  appraisers,
attorneys,  architects,  accountants,  brokers, copy services,  court reporters,
engineers, expert witnesses, overnight couriers, recording fees and taxes, title
and lien searches,  and  surveyors)  incurred by the Lender in: (a) creating and
perfecting a first priority security interest in the Collateral;  (b) preserving
and  protecting the  Collateral;  (c) enforcing any provision of any of the Loan
Documents;  (d) collecting the Loan or any other present or future  Indebtedness
of the Borrower to the Lender, whether or not arising under this Agreement;  and
(e)  foreclosing any lien or security  interest in any of the Collateral,  or in
taking action in lieu of foreclosure.

     16.3 The Borrower  acknowledges  that the Lender shall have the right, upon
an Event of  Default,  or any event  which with the giving of notice or lapse of
time, or both, would constitute an Event of Default, to set off any indebtedness
from time to time owing to the Borrower by the Lender  against any  indebtedness
that shall at any time be due and payable by the Borrower to the Lender.

     16.4 Each and every  right  granted  to the Lender  hereunder  or under any
other Loan Document, or allowed it by law or equity, shall be cumulative and may
be  exercised  from  time to  time.  No  failure  on the part of the  Lender  to
exercise,  and no delay in  exercising,  any  right  shall  operate  as a waiver
thereof or as a waiver of any other right. No single or partial  exercise by the
Lender of any right or remedy shall preclude any other future  exercise of it or
the exercise of any other right or remedy. No waiver or indulgence by the Lender
of any default shall be

                                     - 36 -

<PAGE>



effective unless in writing and signed by the Lender,  nor shall a waiver on one
occasion  be  construed  as a bar to or  waiver  of  that  right  on any  future
occasion.  This  Agreement may not be amended  except by a writing signed by all
the parties hereto.

     16.5 The relationship between the Borrower and the Lender is solely that of
borrower  and  lender.  The  Lender  has no  fiduciary  responsibilities  to the
Borrower as a result of this Loan  Agreement,  the other Loan  Documents  or the
consummation of the transactions contemplated hereby or thereby. The Lender does
not  undertake  any  responsibility  to the  Borrower  to review  or inform  the
Borrower of any matter in connection  with any phase of the Borrower's  business
or  operations.  The Borrower  shall rely  entirely  upon its own judgment  with
respect to its business, and any review, inspection, supervision, or information
supplied to the Borrower by the Lender is for the  protection  of the Lender and
neither the  Borrower nor any third party is entitled to rely  thereon.  Neither
the Borrower nor the  Guarantors  have any fiduciary  responsibility  toward the
Lender as the result of this Loan  Agreement,  the other Loan  Documents and the
consummation  of  the  transactions  contemplated  hereby  or  thereby.  Without
limiting  the  generality  of  the  foregoing,  neither  the  Borrower  nor  the
Guarantors is acting as an investment  advisor,  investment  manager,  financial
planner,  financial  consultant or supplier of financial services to the Lender,
within the meaning of any federal or state regulatory pattern or otherwise.

     16.6 This Agreement is made in the State of Michigan.  The validity of this
Agreement,  and the validity of any documents incorporated herein or executed in
connection  herewith,  and  the  construction,  interpretation  and  enforcement
thereof,  and the rights of the parties  thereto,  shall be determined under and
construed in accordance with the internal laws of the State of Michigan, without
regard to principles of conflicts of law.

     16.7 Any and all  notices or other  communications  required  or  permitted
under this Agreement shall be in writing,  and shall be served either personally
or by certified  United States mail with postage thereon full prepaid  addressed
to the Borrower as:

                    Madison/OHI Liquidity Investors, LLC
                    For Federal Express:  592 Fallen Leaf Way
                                          Incline Village, NV 89451
                    For Regular Mail:     P.O. Box 7461
                                          Incline Village, Nevada 89452
                    Attention: Bryan E. Gordon, Managing Director
                    Fax Numbers: (702) 832-9027 and (212) 687-2335

with copies to each Guarantor at his address set forth in the Guarantee, or such
other place or places as a Guarantor  shall  designate by written  notice served
upon the Lender and the Borrower.



                                     - 37 -

<PAGE>



                  and to the Lender as:

                           Omega Healthcare Investors, Inc.
                           900 Victors Way, Suite 350
                           Ann Arbor, MI 48108
                           Attention: F. Scott Kellman, Chief Operating Officer

or such other place or places as any party  shall  designate  by written  notice
served upon other parties.

     16.8 this Agreement shall be binding upon and shall inure to the benefit of
the Borrower  may and the Lender and their  respective  successors  and assigns;
provided,  however, that the Borrower may, with the prior written consent of the
Lender  (which  shall not be  unreasonably  withheld),  assign  its  rights  and
obligations under this Agreement to an entity that is controlled the Guarantors.
The Lender may condition its consent to any such  assignment  upon,  among other
things:  (a) payment by the  Borrower of all  reasonable  costs  incurred by the
Lender in connection  with  evaluating the Borrower's  request and preparing the
documents  required  in the  opinion of the  Lender's  counsel to  document  the
requested assignment;  (b) requiring the assignee to assume and agree to observe
and perform all of the Borrower's obligations under this Agreement and the other
Loan Documents; (c) obtaining consents to such assignment,  satisfactory in form
and  substance  to the  Lender,  from the  Guarantors;  and (d)  obtaining  such
amendments  to or  replacements  of  the  Loan  Documents,  and  the  filing  of
supplemental  financing  statements,  as the Lender may reasonably request.  The
Borrower shall not otherwise have any right to assign, transfer,  hypothecate or
otherwise  transfer  or dispose of any of its rights or  obligations  under this
Agreement  or the other Loan  Documents  (voluntarily,  by  operation of law, as
security, by gift or otherwise) without the Lender's consent,  which consent may
be  withheld in the sole  discretion  of the  Lender.  The Lender may,  with the
consent of the Borrower  (which  consent  shall not  unreasonably  be withheld),
assign,  negotiate,  pledge or otherwise  hypothecate all or any portion of this
Agreement,  or grant participations herein and in the Loan Documents,  or in any
of  its  rights  or  security  hereunder  or  thereunder,   including,   without
limitation,  the  instruments  securing the  Borrower's  obligations  hereunder;
provided, however, that the Lender promptly will inform the Borrower of any such
assignment,  negotiation,  pledge  or  other  hypothecation  and of the  parties
involved therewith and, provided further, that no such assignment,  negotiation,
pledge or other  hypothecation  by the  Lender  will  relieve  the Lender of its
obligation   under  this  Agreement.   In  connection  with  any  assignment  or
participation,  the Lender may disclose to the proposed  assignee or participant
any information  that the Borrower is required to deliver to the Lender pursuant
to this Agreement  (including but not limited to  Confidential  Information,  as
defined in Section 14.1 above).

     16.9 The Borrower waives and releases any and all right that it may have to
require that the Lender marshal any of the  Collateral.  The Borrower shall upon
the request of the Lender  promptly  execute and deliver to the Lender a written
statement,  in  form  and  substance  reasonably  satisfactory  to  the  Lender,
identifying all of the Collateral in which the Lender holds

                                     - 38 -

<PAGE>



an interest as security for the Loan made pursuant to this Agreement. The Lender
may file or record such written  statements in the appropriate public records as
determined by the Lender in its sole and absolute discretion.

     16.10  Should any part,  term or  provision  of this  Agreement,  or of any
documents  incorporated herein or executed in connection herewith, be determined
by the courts to be illegal,  unenforceable  or in conflict  with any law of the
State of  Michigan,  federal law or any other  applicable  law, the validity and
enforceability of the remaining portions or provisions of such document(s) shall
not be affected thereby.

     16.11 The Borrower  shall execute any and all  additional  or  supplemental
documentation  as the Lender may  reasonably  require to give full effect to the
terms and conditions of this Agreement.  The Borrower grants the Lender power of
attorney to execute (on behalf of the Borrower and Madison  Liquidity  Investors
104)  and  file  financing  statements  and  continuation  statements  provided,
however,  that the Lender  shall take no action for or on behalf of the Borrower
pursuant to this  Section  16.11  unless the Borrower has failed or neglected to
take  specific  action  within 10 days after being  requested  in writing by the
Lender.  The power of attorney  hereby  granted by the Borrower to the Lender is
coupled  with an interest  and may be revoked only after the Lender is no longer
obligated  to  make  advances  of the  Loan  to the  Borrower  pursuant  to this
Agreement  and the  Loan  and all of the  Borrower's  other  present  or  future
indebtedness, if any, to the Lender, has been fully repaid.

     16.12  Time  is of the  essence  with  respect  to all  provisions  of this
Agreement.

     16.13 The headings in this  Agreement  have been  inserted for  convenience
only and shall not affect the meaning or interpretation of this Agreement.

     16.14 This Agreement may be executed in one or more  counterparts,  each of
which shall be considered an original and all of which shall constitute the same
instrument.

     16.15 This  Agreement  contains the entire  agreement of the parties hereto
with respect to the subject matter hereof. The parties hereto shall not be bound
by any other  different,  additional  or further  agreements  or  understandings
except as consented to in writing by them.

     16.16 The Recitals are incorporated into and form a part of this Agreement.

     16.17 The  Lender  and the  Borrower,  after  consulting  or having had the
opportunity to consult with counsel,  knowingly,  voluntarily and  intentionally
waive  any right  either  of them may have to a trial by jury in any  litigation
based  upon or  arising  out of this  Agreement  or any  related  instrument  or
agreement  or any of the  transactions  contemplated  by this  Agreement  or any
course of conduct, dealing,  statements (whether oral or written), or actions of
either of them.  Neither the Lender nor the Borrower shall seek to  consolidate,
by  counterclaim  or  otherwise,  any such action in which a jury trial has been
waived with any other action in which a jury trial

                                     - 39 -

<PAGE>



cannot be or has not been waived.  These  provisions shall not be deemed to have
been  modified in any respect or  relinquished  by either the Lender or Borrower
except by a written instrument executed by both of them.

     16.18 There are no third party beneficiaries of this Agreement.

                [REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]



                                     - 40 -

<PAGE>



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


WITNESSES:


                               MADISON/OHI LIQUIDITY INVESTORS, LLC


                               By: _____________________________________________
                                   Bryan E. Gordon, Managing Director


                               OMEGA HEALTHCARE INVESTORS, INC.


                               By: _____________________________________________
                                   Essel W. Bailey, Jr., Chief Executive Officer



STATE OF MICHIGAN             )
                              ) ss.
COUNTY OF WASHTENAW           )

     The  foregoing  instrument  was  acknowledged  before  me  this  2nd day of
October,  1998, by Bryan E. Gordon,  who is a Managing  Director of  MADISON/OHI
LIQUIDITY INVESTORS, LLC, a Delaware limited liability company, on behalf of the
limited liability company.



                               _________________________________________________

                               Notary Public,  ________________ County, Michigan
                               My commission expires: __________________________




                                     - 41 -

<PAGE>



STATE OF MICHIGAN                           )
                                            ) ss.
COUNTY OF WASHTENAW                         )

     The  foregoing  instrument  was  acknowledged  before  me  this  2nd day of
October,  1998 by Essel W. Bailey,  Jr., who is the Chief  Executive  Officer of
OMEGA  HEALTHCARE  INVESTORS,  INC.,  a Maryland  corporation,  on behalf of the
corporation.


                               _________________________________________________

                               Notary Public,  ________________ County, Michigan
                               My commission expires: __________________________


                                     - 42 -

<PAGE>



                                  SCHEDULE 2.9

Nolan Brothers of Texas Inc. instituted an action against, amongst others, Bryan
E. Gordon and The Harmony  Group,  in the United  States  Court for the Northern
District of Texas,  Dallas Division  (Civil Action No. 3-97 CV 1498-R),  arising
out of an attempt by Nolan  Brothers of Texas,  Inc.,  to buy McNeil Real Estate
Fund  XXVII,  L.P.  Plaintiff  failed  in its  attempt  to  buy  the  target  in
circumstances  in which an entity (other than the  Borrower,  104 or the Harmony
Group)  connected to Bryan E. Gordon,  The Harmony Group and others sold 4.9% of
the target owned by it to the  sponsors of the target,  who opposed the takeover
by Nolan  Brothers of Texas,  Inc. The  complaint  alleges,  among other things,
conspiracy  to  interfere  with  prospective  contractual  relationships.  Wolf,
Haldenstein,  Adler  Freeman & Herz LLP,  who are  defending  the  action,  have
advised that the defendants have a meritorious defense.




                                     - 43 -

<PAGE>


                       $30 Million Credit Facility between
          Omega Healthcare Investors, Inc., a Maryland corporation and
   Madison/OHI Liquidity Investors, LLC, a Delaware limited liability company

                                 October 2, 1998

1.   Loan Agreement (including Schedule 2.9)

2.   $30,000,000.00  Promissory  Note  (copy -  original  delivered  to Omega on
     October 2, 1998)

3.   Security Agreement

     a.   Madison/OHI Liquidity Investors, LLC

     b.   Madison Liquidity Investors 104, LLC

4.   Pledge  Agreement  re  Madison/OHI  Liquidity  Investors,   LLC  (including
     executed Assignment in Blank)

     a.   First Equity Realty, LLC

     b.   The Harmony Group II, LLC

5.   Limited Personal Guaranties

     a.   Ronald M. Dickerman

     b.   Bryan E. Gordon

6.   Assignment of Life Insurance Policies

     a.   Ronald M. Dickerman

     b.   Bryan E. Gordon

7.   Cross-Default Agreement

8.   Due Authorization, Delivery and Perfection Opinion Letter

9.   Non-consolidation Opinion Letter

     a.   Opinion Letter

     b.   Members' Certificate

10.  Agreement

11.  UCC Financing Statements - Central Filings

     a.   Madison/OHI Liquidity Investors, LLC (Delaware, New York, Nevada)

     b.   Madison Liquidity Investors 104, LLC (Delaware, New York, Nevada)

     c.   The Harmony Group II, LLC (Delaware, New York, Nevada)

     d.   First Equity Realty, LLC (Connecticut, New York)


                                     - 44 -

<PAGE>


12.  Madison/OHI Liquidity Investors, LLC

     a.   Articles of Organization

     b.   Certificate of Good Standing

     c.   Operating Agreement

     d.   Incumbency Certificate

     e.   Authorizing Resolution

13.  Madison Liquidity Investors 104, LLC

     a.   Articles of Organization

     b.   Certificate of Good Standing

     c.   Operating Agreement

     d.   Incumbency Certificate

     e.   Authorizing Resolution

14   First Equity Realty, LLC

     a.   Articles of Organization

     b.   Certificate of Good Standing

     c.   Operating Agreement

     d.   Incumbency Certificate

     e.   Authorizing Resolution

15.  The Harmony Group II, LLC

     a.   Articles of Organization

     b.   Certificate of Good Standing

     c.   Operating Agreement

     d.   Incumbency Certificate

     e.   Authorizing Resolution

16.  Certificate of Authority to Conduct Business

     a.   Madison/OHI Liquidity Investors, LLC (New York, Michigan, Nevada)

     b.   Madison Liquidity Investors 104, LLC (New York, Michigan, Nevada)

17.  Pledge Agreement re Securities Accounts

     a.   Cash Deposit Account

     b.   Securities Account

18.  Brokerage Account Control Agreement

     a.   Cash Deposit Account

     b.   Securities Account

19.  Article 8 Opinion of Counsel


                                     - 45 -



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