SECURED INCOME L P
SC 14D1, 1998-07-24
REAL ESTATE
Previous: MUNICIPAL INVT TR FD INSURED SERIES 305 DEFINED ASSET FUNDS, 497, 1998-07-24
Next: KEYSTONE TAX FREE INCOME FUND, NSAR-B, 1998-07-24




                       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
                      ------------------------------------
                               SECURED INCOME L.P.
                            (Name of Subject Company)

                        WEST PUTNAM HOUSING INVESTORS LLC
                                    (Bidder)

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

                                    813901105
                      (CUSIP Number of Class of Securities)
                      ------------------------------------

                                 GINA S. SCOTTI
                          VICE PRESIDENT AND SECRETARY
                        WEST PUTNAM HOUSING INVESTORS LLC
                             599 WEST PUTNAM AVENUE
                               GREENWICH, CT 06830
                                 (203) 869-0900
            (Name, Address and Telephone Number of Person Authorized
           to Receive Notices and Communications on Behalf of Bidder)

                                    COPY TO:
                              PETER G. SMITH, ESQ.
                        KRAMER, LEVIN, NAFTALIS & FRANKEL
                                919 THIRD AVENUE
                            NEW YORK, NEW YORK 10022
                                 (212) 715-9100
                      ------------------------------------
                            CALCULATION OF FILING FEE
- --------------------------------------------------------------------------------
  Transaction Valuation*: $2,561,000        Amount of Filing Fee: $512.20
- --------------------------------------------------------------------------------
*        For  purposes of  calculating  the fee only.  This  amount  assumes the
         purchase of 394,000 units of limited partnership  interest ("Units") of
         the subject  partnership  for $6.50 per Unit.  The amount of the filing
         fee,  calculated in accordance  with Section  14(g)(3) and Rule 0-11(d)
         under the Securities Exchange Act of 1934, as amended, equals 1/50th of
         one percent of the aggregate consideration offered by the bidder.

[ ]      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:  Not Applicable         Filing Party: Not Applicable
  Form or Registration No.:  Not Applicable       Date Filed:  Not Applicable
 -------------------------------------------------------------------------------
                       Exhibit Index is located on page 6


<PAGE>



                              14D-1                         PAGE 2 OF  6 PAGES

- --------------------------------------------------------------------------------
  1     NAMES OF REPORTING PERSONS

        WEST PUTNAM HOUSING INVESTORS LLC
- --------------------------------------------------------------------------------
  2     CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP
                                                                     [ ] (a)

                                                                     [ ] (b)
- --------------------------------------------------------------------------------
  3     SEC USE ONLY

- --------------------------------------------------------------------------------
  4     SOURCES OF FUNDS

           AF

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


- --------------------------------------------------------------------------------
  6     CITIZENSHIP OR PLACE OF ORGANIZATION

           DELAWARE

- --------------------------------------------------------------------------------
  7     AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON

           0
- --------------------------------------------------------------------------------
  8     CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (7) EXCLUDES CERTAIN
        SHARES
                                                                        [ ]
- --------------------------------------------------------------------------------
  9     PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW (7)

           0%
- --------------------------------------------------------------------------------
  10    TYPE OF REPORTING PERSON

           OO
- --------------------------------------------------------------------------------


<PAGE>

ITEM 1. SECURITY AND SUBJECT COMPANY.

      (a) The name of the subject  company is Secured  Income  L.P.,  a Delaware
limited  partnership  (the  "Partnership").  The  address  of the  Partnership's
principal executive offices is 599 West Putnam Avenue, Greenwich, CT 06830.

      (b) This  Tender  Offer  Statement  on  Schedule  14D-1 (the  "Statement")
relates to an offer by West Putnam  Housing  Investors  LLC, a Delaware  limited
liability  company  (the  "Purchaser"),   to  purchase  up  to  394,000  of  the
outstanding units of limited  partnership  interest ("Units") of the Partnership
at a purchase price of $6.50 per Unit, net to the seller in cash, upon the terms
and subject to the  conditions set forth in the Offer to Purchase dated July 24,
1998  (the  "Offer to  Purchase")  and the  related  Assignment  of  Partnership
Interest  (which,  together with any  supplements  or  amendments,  collectively
constitute the "Offer"), copies of which are filed as Exhibits (a)(1) and (a)(2)
hereto,  respectively.  The information set forth in the Offer to Purchase under
"Introduction" is incorporated herein by reference.

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

ITEM 2. IDENTITY AND BACKGROUND.

      (a)-(d),  (g)  This  Statement  is  being  filed  by  the  Purchaser.  The
information set forth in the Offer to Purchase under  "Introduction," in Section
11 ("Certain  Information  Concerning the  Purchaser")  and in Schedule I to the
Offer to Purchase is incorporated herein by reference.

      (e)-(f) During the last five years, neither the Purchaser nor, to the best
of its  knowledge,  any of the  persons  listed  in  Schedule  I to the Offer to
Purchase (i) has been  convicted  in a criminal  proceeding  (excluding  traffic
violations or similar misdemeanors) or (ii) was a party to a civil proceeding of
a judicial or administrative  body of competent  jurisdiction and as a result of
such proceeding was or is subject to a judgment, decree or final order enjoining
further  violations  of or  prohibiting  activities  subject to federal or state
securities laws or finding any violation with respect to such laws.

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

      (a)-(b)  The  information  set  forth  in  the  Offer  to  Purchase  under
"Introduction,"  in Section 10  ("Conflicts  of Interest and  Transactions  with
Affiliates")  and in  Section 13  ("Background  of the  Offer") is  incorporated
herein by reference.

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

      (a) The  information  set forth in the Offer to  Purchase  in  Section  10
("Conflicts of Interest and  Transactions  with  Affiliates")  and in Section 12
("Source of Funds") is incorporated herein by reference.

      (b)-(c)  Not applicable.

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

      (a)-(b),  (e) The  information  set forth in the Offer to  Purchase  under
"Introduction"   and  in  Section  8  ("Future  Plans  of  the   Purchaser")  is
incorporated herein by reference.

      (c) The  information  set  forth in the  Offer to  Purchase  in  Section 8
("Future  Plans of the  Bidder"),  in Section 10  ("Conflicts  of  Interest  and
Transactions  with Affiliates") and in Section 13 ("Background of the Offer") is
incorporated herein by reference.


                                        3

<PAGE>

      (d) Not applicable.

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

ITEM 6. INTEREST IN SECURITIES OF THE SUBJECT COMPANY.

      (a)-(b)  The  information  set  forth  in  the  Offer  to  Purchase  under
"Introduction"   and  in  Section  11  ("Certain   Information   Concerning  the
Purchaser") 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 the Offer to Purchase under  "Introduction,"
in Section 7 ("Effects of the Offer"),  Section 10  ("Conflicts  of Interest and
Transactions with Affiliates"),  Section 11 ("Certain Information Concerning the
Purchaser") and Section 13 ("Background of the Offer") is incorporated herein by
reference.

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

      The  information  set forth in the Offer to Purchase under  "Introduction"
and in Section 16 ("Fees and Expenses") is incorporated herein by reference.

ITEM 9. FINANCIAL STATEMENTS OF CERTAIN BIDDERS.

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

ITEM 10. ADDITIONAL INFORMATION.

      (a)  Not applicable.

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

      (e)  None.

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

ITEM 11. MATERIAL TO BE FILED AS EXHIBITS.

     (a)(1)    Offer to Purchase, dated July 24, 1998.

     (a)(2)    Assignment of Partnership Interest and Related Instructions.

     (a)(3)    Guidelines for Certification of Taxpayer Identification Number on
               Substitute Form W-9.

     (a)(4)    Notice, dated July 24, 1998, from the Purchaser to the Limited
               Partners of the Partnership.

     (a)(5)    Form of Notice of Withdrawal

     (b)-(f)   Not applicable.




                                        4

<PAGE>


                                    SIGNATURE


         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:   July 24, 1998


                                     West Putnam Housing Investors LLC


                                     By:  /s/ GINA SCOTTI
                                          ---------------
                                          NAME:  Gina S. Scotti
                                          TITLE: Vice President and Secretary


                                        5

<PAGE>


                                  EXHIBIT INDEX


EXHIBIT NO.                          DESCRIPTION

     (a)(1)         Offer to Purchase, dated July 24, 1998.

     (a)(2)         Assignment of Partnership Interest and Related Instructions.

     (a)(3)         Guidelines for Certification of Taxpayer Identification
                    Number on Substitute Form W-9.

     (a)(4)         Notice, dated July 24, 1998, from the Purchaser to the
                    Limited Partners of the Partnership.

     (a)(5)         Form of Notice of Withdrawal


                                        6




                           Offer to Purchase for Cash
               Up to 394,000 Units of Limited Partnership Interest
                                       in

                              SECURED INCOME L.P.,
                         a Delaware limited partnership,

                                       for
                               $6.50 Net Per Unit
                                       by

                        WEST PUTNAM HOUSING INVESTORS LLC
 -------------------------------------------------------------------------------
             THE OFFER, WITHDRAWAL RIGHTS AND PRORATION PERIOD WILL
          EXPIRE AT 12:00 MIDNIGHT, NEW YORK TIME, ON AUGUST 20, 1998,
                          UNLESS THE OFFER IS EXTENDED.
- --------------------------------------------------------------------------------

                                    IMPORTANT

          West  Putnam  Housing  Investors  LLC,  a Delaware  limited  liability
company  (the  "Purchaser"),  is  offering  to  purchase  up to  394,000  of the
outstanding units of limited  partnership  interest  ("Units") in Secured Income
L.P., a Delaware limited partnership (the "Partnership"), at a purchase price of
$6.50 per Unit  (the  "Purchase  Price"),  net to the  seller  in cash,  without
interest,  upon the terms and subject to the  conditions set forth in this Offer
to Purchase  and in the  related  Assignment  of  Partnership  Interest  (which,
together  with  any  supplements  or  amendments,  collectively  constitute  the
"Offer").  The Purchase  Price and the number of Units the Purchaser is offering
to purchase are subject to adjustment under certain circumstances,  as described
herein.  Holders of Units  (each,  a "Unit  Holder")  who tender  their Units in
response  to  the  Offer  will  not  be  obligated  to pay  any  commissions  or
partnership  transfer  fees.  The  Purchaser is an  affiliate of Wilder  Richman
Resources  Corporation  and  WRC-87A  Corporation,  each of which is a corporate
general partner of the Partnership.

          Unit Holders are urged to consider the following factors:

          o    The  Purchaser is owned by Messrs.  Richard P. Richman and Robert
               H. Wilder, Jr., who have direct and indirect beneficial ownership
               interests   in  two  of  the  three   general   partners  of  the
               Partnership.

          o    The net liquidation  value per Unit (the  "Estimated  Liquidation
               Value")  estimated  by  the  Purchaser  (which  as  noted  is  an
               affiliate   of  two  of  the  three   general   partners  of  the
               Partnership)  in  connection  with  the  Offer  is  approximately
               $12.55.  The  Purchaser  does  not  believe,  however,  that  the
               Estimated  Liquidation  Value  represents a fair  estimate of the
               current  market value of a Unit,  primarily  due to the fact that
               such estimate does not take into account certain  restrictions on
               cash  flow   distributions,   market   uncertainties  and  timing
               considerations  in connection with any actual  liquidation of the
               Partnership.  See Section 13. Accordingly, the Purchaser does not
               believe that such estimate should be viewed as  representative of
               the amount a Unit Holder can realistically  expect to obtain on a
               sale of a Unit in the near term.

          o    ON JUNE 29, 1998, A TENDER OFFER TO PURCHASE UP TO 196,875  UNITS
               WAS  ANNOUNCED BY A GROUP OF PURCHASERS  INCLUDING  AFFILIATES OF
               MACKENZIE  PARTNERS,  INC. (THE "MACKENZIE OFFER") FOR A PRICE OF
               $5.00 PER UNIT. THE PRESENT OFFER BY THE


<PAGE>

               PURCHASER AFFORDS UNIT HOLDERS AN OPPORTUNITY TO DISPOSE OF THEIR
               UNITS AT A MUCH  HIGHER  PRICE  THAN  THE  PRICE  OFFERED  IN THE
               MACKENZIE  OFFER.  TO  WITHDRAW  UNITS  ALREADY  TENDERED  IN THE
               MACKENZIE OFFER,  COMPLETE AND SIGN THE ENCLOSED  WITHDRAWAL FORM
               AND FAX IT TO  (925)  631-9119  BEFORE  12:00  MIDNIGHT,  PACIFIC
               DAYLIGHT TIME, ON JULY 31, 1998. FOR MORE INFORMATION, PLEASE SEE
               SECTION 3.

          o    The  Purchaser  will have the  right to vote all  Units  acquired
               pursuant  to  the  Offer.   Accordingly,   if  the  Purchaser  is
               successful in acquiring a significant number of Units, it will be
               able to significantly influence all voting decisions with respect
               to the Partnership,  including decisions  regarding  dissolution,
               amendments to the Partnership's Amended and Restated Agreement of
               Limited  Partnership  (the  "Limited   Partnership   Agreement"),
               removal  and   replacement   of  the  general   partners  of  the
               Partnership and mergers,  consolidations and other  extraordinary
               transactions.

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

          THE OFFER IS NOT  CONDITIONED  ON FINANCING  OR ANY MINIMUM  AGGREGATE
NUMBER OF UNITS BEING TENDERED.

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

          Any Unit Holder  desiring to tender Units should complete and sign the
Assignment of Partnership  Interest in accordance  with the  Instructions to the
Assignment of Partnership  Interest and mail or deliver his or her  certificates
representing  the Units being tendered,  together with the signed  Assignment of
Partnership Interest, to Service Data Corporation, the depositary for the Offer.
A Unit  Holder  may tender  any or all of the Units  owned by that Unit  Holder;
provided,  however,  that  because of  restrictions  in the Limited  Partnership
Agreement,  in order for a partial  tender of a Unit Holder's Units to be valid,
after the sale of Units  pursuant to the Offer,  a Unit Holder must  continue to
hold a minimum of 250  Units,  which  represent  a capital  contribution  in the
Partnership  of $5,000  (or,  in the case of Unit  Holders  who hold Units in an
Individual  Retirement  Account,  Keogh or Qualified  Plan,  at least 100 Units,
which represent a capital contribution in the Partnership of $2,000). Tenders of
fractional Units will not be permitted, except by a Unit Holder who is tendering
all of the Units owned by that Unit Holder.

          Questions and requests for assistance or for additional copies of this
Offer to Purchase and the Assignment of Partnership  Interest may be directed to
the Information  Agent at the address and telephone  numbers set forth below and
on the back cover of this Offer to Purchase.  No soliciting dealer fees or other
payments to brokers for tenders are being paid by the Purchaser.

                    ----------------------------------------
           For More Information or for Further Assistance Please Call:
                     Shareholder Communications Corporation
                                       at
                            (800) 733-8481, Ext. 415

July 24, 1998


                                      - 2 -


<PAGE>


                                TABLE OF CONTENTS


                                                                            PAGE

INTRODUCTION ................................................................  1
       The Purchaser; Affiliation with the General Partners..................  1
       Some Factors to Be Considered by Unit Holders.........................  2
       Reasons for and Effects of the Offer..................................  4
       Certain Tax Considerations............................................  4
       Originally Anticipated Holding Period for Partnership Investments;
         Alternatives .......................................................  4
       Conditions     .......................................................  5
       Distributions  .......................................................  5
       Recent Operating Results..............................................  6
       Outstanding Units.....................................................  6

THE OFFER....................................................................  7
       Section 1.  Terms of the Offer; Expiration Date; Reduction of the
                   Number of Shares to be Purchased; Proration...............  7
       Section 2.  Acceptance for Payment and Payment for Units..............  8
       Section 3.  Procedure for Tendering Units.............................  8
                   Valid Tender..............................................  8
                   Withdrawal of Units Tendered in the MacKenzie Offer.......  9
                   Signature Requirements....................................  9
                   Delivery of Assignment of Partnership Interest............  9
                   Appointment as Proxy; Power of Attorney................... 10
                   Assignment of Interest in Future Distributions............ 10
                   Determination of Validity; Rejection of Units; Waiver of
                     Defects; No Obligation to Give Notice of Defects........ 10
                   Backup Federal Income Tax Withholding..................... 11
                   FIRPTA Withholding........................................ 11
                   Binding Obligation........................................ 11
       Section 4.  Withdrawal Rights......................................... 11
       Section 5.  Extension of Tender Period; Termination; Amendment........ 11
       Section 6.  Certain Federal Income Tax Matters........................ 12
                   General................................................... 12
                   Gain or Loss Generally.................................... 12
                   Unrealized Receivables and Certain Inventory.............. 13
                   Passive Activity Loss Limitation.......................... 13
                   Partnership Termination................................... 14
                   Backup Withholding and FIRPTA Withholding................. 15
       Section 7.  Effects of the Offer...................................... 15
                   Limitations on Resales.................................... 15
                   Effect on Trading Market; Registration Under
                    Section 12(g) of the Exchange Act........................ 15
                   Control of Unit Holder Voting Decisions
                     by Purchaser; Effect of Relationship with
                    General Partners......................................... 16
       Section 8.  Future Plans of the Purchaser............................. 16


                                      - i -


<PAGE>

       Section 9.  Certain Information Concerning the Partnership............ 17
                   General................................................... 17
                   Originally Anticipated Holding Period for
                     Partnership Investments; Alternatives................... 17
                   Selected Financial and Property-Related Data.............. 18
                   Selected Financial Data................................... 18
                   Schedule of Mortgages .................................... 19
                   Schedule of Real Estate Taxes and Rates................... 19
                   Cash Distributions History................................ 19
                   Operating Budgets of the Partnership...................... 19
                   Other Information......................................... 20
       Section 10. Conflicts of Interest and Transactions with Affiliates.... 20
                   Conflicts of Interest with Respect to the Offer........... 20
                   Voting by the Purchaser................................... 21
                   Financing Arrangements.................................... 21
                   Transactions with Affiliates.............................. 21
       Section 11. Certain Information Concerning the Purchaser.............. 22
                   The Purchaser............................................. 22
       Section 12. Source of Funds........................................... 22
       Section 13. Background of the Offer................................... 22
                   General Background........................................ 22
                   Determination of Purchase Price........................... 23
                   Trading History of Units.................................. 23
                   Purchaser's Pro Forma Estimate of Net Liquidation
                     Value per Unit.......................................... 24
       Section 14. Conditions of the Offer................................... 25
       Section 15. Certain Legal Matters..................................... 26
                   General................................................... 26
                   Antitrust................................................. 26
                   Margin Requirements....................................... 26
       Section 16. Fees and Expenses......................................... 26
       Section 17. Miscellaneous............................................. 26



SCHEDULE I         Information Regarding the Members of the Purchaser........ 28


                                     - ii -


<PAGE>

TO THE UNIT HOLDERS OF SECURED INCOME L.P.


                                  INTRODUCTION

          West  Putnam  Housing  Investors  LLC  (the  "Purchaser"),  which is a
Delaware limited  liability company and an affiliate of two of the three general
partners of the  Partnership,  hereby  offers to  purchase up to 394,000  Units,
representing  approximately  40% of the Units outstanding on the date hereof, in
Secured Income L.P., a Delaware limited  partnership (the  "Partnership"),  at a
purchase  price of $6.50 per Unit (the "Purchase  Price"),  net to the seller in
cash,  without interest,  upon the terms and subject to the conditions set forth
in this Offer to Purchase and in the related Assignment of Partnership  Interest
(which, together with any supplements or amendments, collectively constitute the
"Offer").  The Offer is not conditioned on any aggregate minimum number of Units
being  tendered.  A Unit Holder may tender any or all of the Units owned by that
Unit  Holder;   provided,   however,   that  because  of   restrictions  in  the
Partnership's  Amended  and  Restated  Agreement  of  Limited  Partnership  (the
"Limited  Partnership  Agreement"),  in order for a partial  tender to be valid,
after the sale of Units pursuant to the Offer,  the Unit Holder must continue to
hold a minimum of 250  Units,  which  represent  a capital  contribution  in the
Partnership  of $5,000  (or,  in the case of Unit  Holders  who hold Units in an
Individual  Retirement  Account  ("IRA"),  Keogh or Qualified Plan, at least 100
Units, which represent a capital contribution of $2,000).  Tenders of fractional
Units will not be permitted, except by a Unit Holder who is tendering all of the
Units owned by that Unit Holder. The Purchaser will pay all charges and expenses
of Shareholder Communications  Corporation,  which will serve as the Purchaser's
information  agent for the Offer (the  "Information  Agent"),  and Service  Data
Corporation, which will act as depositary for the Offer (the "Depositary").

          THE PURCHASER; AFFILIATION WITH THE GENERAL PARTNERS. The Purchaser is
a newly formed  entity whose sole  managing  member is Mr.  Richard P.  Richman.
Approximately  75% of the  equity  interest  in the  Purchaser  is  owned by Mr.
Richman, and the remaining approximately 25% equity interest in the Purchaser is
beneficially  owned by Mr.  Robert  H.  Wilder,  Jr.  Wilder  Richman  Resources
Corporation,  a Delaware corporation ("WRRC"),  WRC-87A Corporation , a Delaware
corporation  ("WRC-87A"),  and Real  Estate  Equity  Partners  L.P.,  a Delaware
limited  partnership  ("REEP") (WRRC and WRC-87A are together referred to as the
"Affiliated  General Partners," and the Affiliated General Partners and REEP are
collectively  referred  to as the  "General  Partners"),  are the three  general
partners of the Partnership.  Mr. Richman beneficially owns approximately 50% of
the equity interest in WRRC and is president and a director of that corporation.
Mr. Wilder  beneficially  owns  approximately 50% of the equity interest in WRRC
and is executive vice president and a director of that  corporation.  WRC-87A is
owned  one-half  by WRRC  and  one-half  by Real  Estate  Equity  Partners  Inc.
("REEPI"),  the corporate general partner of REEP. Mr. Richman is executive vice
president,  secretary,  treasurer and a director of WRC-87A.  Mr.  Richman,  Mr.
Wilder  and  the  other  holders  of  equity  interests  in  the  Purchaser  are
collectively referred to as the "Purchaser  Affiliates." REEP is an affiliate of
Lehman  Brothers Inc.  ("Lehman").  Since the  commencement of operations of the
Partnership,  Wilder  Richman  Management  Corp.  ("WRMC"),  an affiliate of the
Purchaser and the Affiliated General Partners,  has provided property management
services  to  the  Carrollton  Partnership  (as  defined  below)  and  has  been
compensated therefor. WRC-87A is also a special limited partner of the operating
partnerships in which the Partnership has invested. See Section 10. By reason of
these relationships,  the Affiliated General Partners have conflicts of interest
in considering  the Offer.  In the case of WRC-87A,  this conflict is limited to
the beneficial  interests of Messrs.  Richman and Wilder in WRRC, which owns 50%
of WRC-87A, since Lehman, which owns (through its interest in REEPI) half of the
equity interest in WRC-87A, has no interest in the Purchaser or in the Offer.


<PAGE>

          SOME FACTORS TO BE  CONSIDERED  BY UNIT HOLDERS.  In  considering  the
Offer, Unit Holders may wish to consider the following factors:

          Potential Adverse Aspects of the Offer for Unit Holders

          o    The  Purchaser is owned by Messrs.  Richman and Wilder,  who have
               direct  and  indirect  beneficial   ownership  interests  in  the
               Affiliated General Partners. The Affiliated General Partners have
               conflicts of interest in  considering  the Offer  because of this
               relationship.  It is in the interest of the Purchaser Affiliates,
               who collectively own all of the equity interest in the Purchaser,
               and  the  Affiliated  General  Partners,  for  the  Purchaser  to
               purchase  Units  at a  low  price  in  order  to  maximize  their
               potential  profit.  It is in the interest of the Unit Holders who
               desire to sell Units,  to maximize the price they receive.  Also,
               if  the  Offer  is  consummated  and  the  Purchaser  acquires  a
               substantial  interest in the  Partnership,  it may have different
               considerations  with  respect  to  maximizing  the  value  of its
               interest in the  Partnership  than the other Unit  Holders.  This
               could result in conflicts of interest for the Affiliated  General
               Partners in the future. See Section 10.

          o    The net liquidation  value per Unit (the  "Estimated  Liquidation
               Value")  estimated by the Purchaser in connection  with the Offer
               is approximately  $12.55.  See Section 13 for a discussion of the
               bases of such  estimate and of why the  Purchaser  believes  that
               such estimate is not  necessarily  indicative of the current fair
               market value of a Unit.

               The Purchase  Price  represents  the price that the  Purchaser is
               willing to pay for the Units. No independent third party has been
               retained by the  Purchaser  to evaluate or render an opinion with
               respect to the fairness of the Purchase Price,  and no appraisals
               of any of the  properties  owned  by the  Partnership  have  been
               obtained by the Purchaser.

               THE PURCHASER  (WHICH IS AN AFFILIATE OF THE  AFFILIATED  GENERAL
               PARTNERS) MAKES NO REPRESENTATION  AND EXPRESSES NO OPINION AS TO
               THE FAIRNESS OR ADEQUACY OF THE PURCHASE PRICE.

          o    As with any rational investment decision, the Purchaser is making
               the Offer with a view to making a profit. Accordingly, there is a
               conflict between the desire of the Purchaser to purchase Units at
               a low price  and the  desire of the Unit  Holders  to sell  their
               Units at a high price.

          o    If the Purchaser is successful in acquiring a significant  number
               of Units pursuant to the Offer, the Purchaser will have the right
               to vote  those  Units and  thereby  significantly  influence  all
               voting  decisions  with  respect  to the  Partnership,  including
               decisions  concerning  dissolution,  amendments  to  the  Limited
               Partnership  Agreement,  removal and  replacement  of the General
               Partners  and  mergers,  consolidations  and other  extraordinary
               transactions  involving  the  Partnership.  This  means  that (i)
               non-tendering  Unit Holders could be prevented from taking action
               they desire but that the Purchaser opposes and (ii) the Purchaser
               may be able to  take  action  desired  by it but  opposed  by the
               non-tendering  Unit  Holders.  As used  herein,  the  term  "non-
               tendering Unit Holders"  includes both those Unit Holders not all
               of whose Units were  tendered by the Unit Holder in the Offer and
               those Unit  Holders not all of whose Units were  purchased by the
               Purchaser in the Offer because of proration.


                                      - 2 -


<PAGE>

          Potentially Beneficial Aspects of the Offer for Unit Holders

          o    ON JUNE 29, 1998,  THE MACKENZIE  OFFER TO PURCHASE UP TO 196,875
               UNITS FOR A PRICE OF $5.00 PER UNIT WAS  ANNOUNCED.  ON MARCH 26,
               1998, A TENDER OFFER TO PURCHASE UP TO 42,234 UNITS WAS ANNOUNCED
               BY EVEREST  MANAGEMENT,  LLC (THE "EVEREST OFFER") FOR A PRICE OF
               $3.50 PER UNIT.  THE PRESENT OFFER BY THE PURCHASER  AFFORDS UNIT
               HOLDERS AN OPPORTUNITY TO DISPOSE OF THEIR UNITS AT A MUCH HIGHER
               PRICE  THAN  THE  PRICE  OFFERED  IN THE  EVEREST  OFFER  AND THE
               MACKENZIE OFFER  (APPROXIMATELY  85% AND 30%,  RESPECTIVELY).  TO
               WITHDRAW UNITS ALREADY TENDERED IN THE MACKENZIE OFFER,  COMPLETE
               AND  SIGN  THE  ENCLOSED  WITHDRAWAL  FORM  AND  FAX IT TO  (925)
               631-9119  BEFORE 12:00 MIDNIGHT,  PACIFIC  DAYLIGHT TIME, ON JULY
               31, 1998. FOR MORE INFORMATION, PLEASE SEE SECTION 3.

          o    Although  there are some limited resale  mechanisms  available to
               Unit  Holders  wishing  to sell their  Units,  there is no formal
               trading  market for Units.  Accordingly,  the offer  affords Unit
               Holders an opportunity to dispose of their Units for a cash price
               which otherwise might not be available to them.

          o    The offer may be attractive to Unit Holders who have an immediate
               wish for cash.  The  Purchase  Price is  approximately  2.6 times
               greater than the highest  reported sales price of Unit during the
               past 12 months (based on published  information  and  information
               provided by the Partnership),  except for sales, if any, pursuant
               to the other tender offers for Units referred to above.  However,
               reported  secondary  market sales prices do not take into account
               commissions and transfer fees typically  payable by a Unit Holder
               in connection therewith.  Therefore, the net proceeds received by
               a Unit  Holder  who  sells  Units  in the  secondary  market  are
               typically significantly less than the reported sales prices.

          o    Unit  Holders  who sell Units  pursuant  to the Offer will not be
               charged any sales commissions or partnership transfer fees (which
               are typically  $150 per  transfer).  The  Purchaser  will pay all
               transfer fees imposed by the Partnership in connection with sales
               of Units pursuant to the Offer.

          o    Real  estate  markets in the  eastern  United  States  (where the
               properties  owned by the Partnership are located)  generally have
               recovered  and  experienced  an upward trend since the end of the
               last recession. That recovery and upward trend might continue. On
               the other hand, those markets also may be adversely affected by a
               variety of factors,  including possible  fluctuations in interest
               rates,   economic   slowdowns  and   overbuilding.   Accordingly,
               ownership of Units continues to be a speculative investment.  The
               Offer  may  provide  Limited  Partners  with the  opportunity  to
               liquidate  their  interests in the  Partnership  and replace them
               with investments that are less speculative and more liquid.

          o    The Offer may be  attractive to Unit Holders who wish to avoid in
               the future the expenses,  delays and  complications in reflecting
               ownership of Units in personal income tax returns.

          o    A Unit Holder who sells 100% of his or her Units  pursuant to the
               Offer  will no longer be  subject to the  passive  activity  loss
               limitation  with respect to "suspended"  losses  attributable  to
               those  Units and,  therefore,  will be able to utilize  fully any
               such losses.


                                      - 3 -


<PAGE>

          o    The Offer may be attractive to those Unit Holders who have become
               disenchanted  with  real  estate  investments  generally,  and in
               particular  with the perceived  illiquidity of  investments  made
               through  limited  partnerships,  because  the  Offer  affords  an
               immediate opportunity for those Unit Holders to liquidate some or
               all of their  investments in the Partnership.  On the other hand,
               Unit  Holders  who  tender  their  Units  will be  giving  up the
               opportunity  to  participate  in any  potential  future  benefits
               represented  by the  ownership  of those  Units,  including,  for
               example,  the right to participate in any future distributions of
               cash or property, whether from operations, the proceeds of a sale
               or  refinancing  with  respect  to one or both  of the  operating
               partnership  interests in which the Partnership is invested or in
               connection  with  any  future  liquidation  of  the  Partnership.
               Instead,  any such distributions of cash or property with respect
               to Units  tendered in the Offer and  purchased  by the  Purchaser
               will be paid to the Purchaser.

          The  Purchaser  makes  no  recommendations  to any Unit  Holder  as to
whether to tender or refrain from  tendering  Units.  Each Unit Holder must make
his or her own decision, based on the Unit Holder's particular circumstances, as
to whether to tender  Units and, if so, how many Units to tender.  UNIT  HOLDERS
SHOULD CONSULT WITH THEIR  RESPECTIVE  ADVISORS  REGARDING THE  FINANCIAL,  TAX,
LEGAL AND OTHER  IMPLICATIONS OF ACCEPTING THE OFFER.  UNIT HOLDERS ARE URGED TO
READ  THIS  OFFER TO  PURCHASE  AND THE  RELATED  MATERIALS  CAREFULLY  IN THEIR
ENTIRETY BEFORE DECIDING WHETHER TO TENDER THEIR UNITS.

          REASONS  FOR AND  EFFECTS OF THE  OFFER.  The  Purchaser's  purpose in
making the Offer is to acquire a significant equity interest in the Partnership,
primarily  for  investment  purposes  and  with a view to  realizing  a  profit.
Although  the number of Units  sought in the Offer  will not give the  Purchaser
(which is an affiliate of the Affiliated General Partners) absolute control over
the  Partnership,  if  the  Purchaser  is  successful  in  acquiring  all  or  a
substantial  portion of the Units it is tendering  for, it will be in a position
to exercise significant  influence over the outcome of any vote by Unit Holders.
See Sections 7, 8 and 13.

          In addition,  another  purpose of the Offer is to provide Unit Holders
with a competing  offer  against which any other offer for Units can be measured
and judged.

          CERTAIN TAX  CONSIDERATIONS.  A sale by a Unit Holder  pursuant to the
Offer will result in taxable gain (or loss) equal to the excess (deficit) of the
amount  realized by the Unit  Holder for the Units sold over such Unit  Holder's
adjusted  tax basis in those  Units.  If a Unit  Holder has  suspended  "passive
losses" from the Partnership or other passive  activity  investments,  such Unit
Holder  generally  may deduct these losses up to the amount of any gain from the
sale and may deduct such losses in excess of such gain if the Unit Holder  sells
100% of its interest in the Partnership.  A sale pursuant to the Offer of all of
a Unit  Holder's  Units will  terminate  such Units  Holder's  investment in the
Partnership  and,  commencing with the year following the year of sale, the Unit
Holder will no longer receive  Partnership tax information or have to report the
complicated tax information currently required of Unit Holders. See Section 6.

          ORIGINALLY  ANTICIPATED  HOLDING PERIOD FOR  PARTNERSHIP  INVESTMENTS;
ALTERNATIVES.  The Partnership owns 99% of the limited partnership  interests in
two operating limited partnerships (the "Operating Partnerships"), one of which,
Carrollton X Associates Limited Partnership (the "Carrollton Partnership"), owns
a 252 unit  apartment  complex in  Frederick,  Maryland  and the other of which,
Columbia  Associates  (the  "Columbia  Partnership"),  owns a 163 unit apartment
complex  in  New  York  City  (together,  the  "Complexes").  According  to  the
Partnership's Prospectus dated March 5, 1987 (the "Partnership Prospectus"), the
Partnership   anticipated   that  the  holding   period  with   respect  to  the
Partnership's interests in the Operating Partnerships would be approximately ten
years from the date of acquisition  of such  interests or, if longer,  ten years
from the date of  commencement  of  operation  of the  Complexes.  However,  the
Partnership  indicated that the precise  holding period for the interests in the
Operating   Partnerships   would  depend  upon  the   financial   and  operating
circumstances  of the  Complexes,  opportunities  to take  advantage  of capital
appreciation  in the Complexes,  the  objectives of the general  partners of the
Operating Partnerships and other circumstances particular to each


                                      - 4 -


<PAGE>

investment. The Partnership Prospectus also stated the then current intention of
the  Partnership  that its  investments  in an  Operating  Partnership  would be
liquidated  and  the  proceeds   distributed  in  accordance  with  the  Limited
Partnership  Agreement between 8-12 years after the initial  acquisition of such
Operating Partnership  interest.  The Partnership presently has the right in the
case of the  Carrollton  Partnership  and will have the right in the case of the
Columbia  Partnership  beginning  in December  1998 to  commence  the process of
liquidating  its  investment  in  each  of  the  Complexes  and,  in  connection
therewith,  require the general partner of the respective Operating  Partnership
to obtain an offer for sale of the Complex  acceptable to the Partnership.  Sale
of one or both of the Complexes, however, would require, among other things, the
consent of any applicable housing finance authority, the consent of WRC-87A, the
special  limited partner of each of the Operating  Partnerships,  and in certain
instances, the consent of a majority of the Unit Holders of the Partnership.

          Under the Limited Partnership  Agreement,  the term of the Partnership
will continue  until December 31, 2036,  unless sooner  dissolved as provided in
the  Limited  Partnership  Agreement  or  by  law.  Unit  Holders  could,  as an
alternative to tendering  their Units and without the concurrence of the General
Partners,  take a variety of possible actions,  including voting to dissolve the
Partnership  or causing the  Partnership  to remove or replace any or all of the
General  Partners,  direct WRC-87A,  as special limited partner of the Operating
Partnerships, to remove any general partner of the Operating Partnerships,  with
or without cause, or to sell all or substantially all of its assets.

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

          DISTRIBUTIONS.  In order to provide Unit  Holders  with 7%  guaranteed
cash  distributions  required to be made  through  December  31, 1993 and to pay
investor  services  fees,  the  Partnership   purchased  guaranteed   investment
contracts. The last such cash distributions were made in January 1995. In total,
original investors in the Partnership have received distributions of $468.50 per
$1,000 investment since 1987,  virtually all of which were generated by payments
under the guaranteed investment contracts. According to the Partnership's public
filings,  significant  cash flow  distributions  from the  property  held by the
Columbia  Partnership,  because of the  restrictions on cash flow  distributions
under the terms of the Columbia  Partnership's  refinanced mortgage obligations,
are not likely to occur. If, however, the Columbia Partnership was successful in
renegotiating the terms of or replacing its mortgage indebtedness to permit cash
flow  distributions,  such cash flow could be available for distributions to the
Unit Holders. In this connection,  the Purchaser notes that it has been informed
by the Columbia  Partnership that,  consistent with previous  discussions in the
Partnership's  quarterly  and  annual  reports  to Unit  Holders,  the  Columbia
Partnership  has had discussions  with its current and alternative  lenders with
the goal of  refinancing or  restructuring  the Columbia  Partnership's  current
financing.  Given the  perceived  strength  of the New York  rental  market  and
increasingly  favorable  climate for refinancing,  the local general partners of
the  Columbia  Partnership  believe  there is a  significant  prospect  that the
current  financing can be refinanced or restructured with a view to, among other
things, reducing, or eliminating altogether, prohibitions on the distribution of
cash flow or sale or refinancing  proceeds.  The  Partnership  believes that any
such  refinancing  or  restructuring,  if it  occurs  at all,  may be able to be
completed within  approximately  the next six to twelve months.  In the event of
any such refinancing, the Columbia Partnership anticipates that the fees charged
by its management firm will increase from approximately  $80,000 per year (which
fees are  believed  to be  generally  lower  than  comparable  fees for  similar
services charged by other management  firms) to approximately  $200,000 per year
(which fees are believed to be generally  competitive with fees charged by other
management firms for similar services).  There can be no assurance that any such
refinancing or restructuring will be completed.

          The potential for future distributions was considered by the Purchaser
when  establishing  the Purchase  Price.  Unit Holders who tender their Units in
response  to the Offer will  retain any  distributions  made to date and will be
entitled  to  receive  and  retain  any  subsequent  distributions  made  by the
Partnership  prior to the date on which the  Purchaser  pays for tendered  Units
pursuant to the Offer, although any such subsequent  distribution will result in
a reduction  of the  Purchase  Price.  See Section 1.  However,  tendering  Unit
Holders will not be entitled to receive or retain any  distributions  in respect
of  tendered  Units  which are made on or after the date on which the  Purchaser
pays for such  Units  pursuant  to the  Offer,  regardless  of the fact that the
record


                                      - 5 -


<PAGE>

date (as opposed to the payment  date) for any such  distribution  may be a date
prior to the date of purchase. See Section 3.

          RECENT  OPERATING  RESULTS.  The  Partnership's  results of operations
improved immediately upon the refinancing of the respective mortgages of each of
the  Complexes  during  1993,  and have  continued to improve  primarily  due to
increased  rental  revenues.  During  1997,  the  Columbia  Partnership  and the
Carrollton   Partnership   generated   income  from   operating   activities  of
approximately  $3,121,000 and  approximately  $949,000,  respectively.  Mortgage
principal  payments during 1997 for the Columbia  Partnership and the Carrollton
Partnership   were   approximately   $758,000   and   approximately    $113,000,
respectively.  Deposits to required  mortgage  escrow  accounts  pursuant to the
Colombia Partnership's mortgages amounted to approximately $691,000 during 1997.
Pursuant to the terms of the  Columbia  Partnership's  mortgages,  the lender is
entitled to a credit  enhancement fee of 2.5% per annum based on the outstanding
loan balance commencing February 1, 1997. During 1997, the Columbia  Partnership
incurred  $582,229 in connection with such fee. After considering the respective
mandatory  mortgage principal  payments,  required deposits to mortgage escrows,
accelerated  principal  payments on the  Columbia  Partnership's  mortgages  and
payments for the credit  enhancement  fee,  among other  things,  the  Complexes
generated combined cash flow of approximately  $344,000 during 1997. Any savings
realized  on the  difference  between  the  initial  note  rate on the  Columbia
Partnership's  mortgages of 4.66% and the actual low floater rate (approximately
3.56% weighted  average rate during 1997) are deposited into specified  mortgage
escrow accounts including, in certain circumstances to a mortgage escrow account
designated for making additional  mortgage principal  payments.  Such additional
mortgage  principal payments amounted to $400,000 during the year ended December
31,  1997.  However,  there  can be no  assurance  that the  level of cash  flow
generated by the Complexes in 1997 will continue in future years.

          Although the  Complexes  generated  cash flow during 1997,  results of
operations  declined  as  compared  to 1996  primarily  as a  result  of (i) the
commencement  of the credit  enhancement  fee in  connection  with the  Columbia
Partnership's  mortgages,  (ii) costs  incurred by the Columbia  Partnership  in
connection  with  attempts to  refinance or replace its  mortgages  and (iii) an
increase in the weighted  average  interest  rate on the Columbia  Partnership's
mortgages from 3.29% to 3.56%.  Operating and maintenance expenses increased for
the year  ended  December  31,  1997  primarily  due to  scheduled  maintenance.
Interest revenue for the year ended December 31, 1997 was comparable to the year
ended December 31, 1996 and was generated  primarily from  Partnership  deposits
and escrows established in connection with the Columbia Partnership's mortgages.

          OUTSTANDING   UNITS.   According  to   information   supplied  by  the
Partnership,   as  of  July  7,  1998,  there  were  984,369  Units  issued  and
outstanding, which were held of record by approximately 1,372 Unit Holders.


                                      - 6 -


<PAGE>

                                    THE OFFER


          SECTION 1. TERMS OF THE OFFER; EXPIRATION DATE; REDUCTION OF NUMBER OF
SHARES TO BE PURCHASED;  PRORATION. Upon the terms and subject to the conditions
of the Offer, the Purchaser will accept for payment (and thereby purchase) up to
394,000 Units, or approximately 40% of the Units  outstanding,  that are validly
tendered prior to the Expiration Date (as defined hereinafter) and not withdrawn
in accordance  with the  procedures  set forth in Section 4. For purposes of the
Offer, the term "Expiration Date" shall mean 12:00 midnight, New York City time,
on August 20,  1998,  unless the  Purchaser  in its sole  discretion  shall have
extended the period of time for which the Offer is open, in which event the term
"Expiration  Date"  shall mean the latest  time and date on which the Offer,  as
extended by the Purchaser,  shall expire. See Section 5 for a description of the
Purchaser's  right to extend the period of time  during  which the Offer is open
and to amend or terminate the Offer.

          THE  PURCHASE  PRICE WILL  AUTOMATICALLY  BE REDUCED BY THE  AGGREGATE
AMOUNT  OF  DISTRIBUTIONS  PER UNIT,  IF ANY,  MADE BY THE  PARTNERSHIP  TO UNIT
HOLDERS ON OR AFTER THE DATE HEREOF AND PRIOR TO THE DATE ON WHICH THE PURCHASER
PAYS FOR UNITS PURCHASED PURSUANT TO THE OFFER.

          If,  prior  to  the  Expiration  Date,  the  Purchaser  increases  the
consideration  offered to Unit  Holders  pursuant  to the Offer,  the  increased
consideration  will be paid for all Units  accepted for payment  pursuant to the
Offer,  regardless of whether the Units were  tendered  prior to the increase in
the consideration offered.

          The Limited  Partnership  Agreement  prohibits transfers of Units if a
transfer,  when considered  with all other transfers  during the same applicable
twelve-month period, would cause a termination of the Partnership for federal or
any  applicable  state  income tax  purposes.  The  Partnership  has advised the
Purchaser that it will not process any requests for  recognition of substitution
of Unit Holders upon a transfer of Units during such  twelve-month  period which
the  Partnership  believes may cause a tax termination in  contravention  of the
Limited Partnership Agreement.  If the Partnership determines that the number of
Units to be Purchased by the Purchaser in the Offer will cause a tax termination
in contravention to the Limited Partnership Agreement, the Purchaser will reduce
the number of Units  purchased  in the Offer to the  maximum  number  allowed in
accordance with such provisions of the Limited Partnership Agreement.

          If more than 394,000  Units (or such lower number as may be determined
in accordance  with the preceding  paragraph) are validly  tendered prior to the
Expiration  Date and not  properly  withdrawn  prior to the  Expiration  Date in
accordance with the procedures  specified in Section 4, the Purchaser will, upon
the terms and subject to the conditions of the Offer, accept for payment and pay
for an  aggregate  of 394,000  (or such  lower  number as may be  determined  in
accordance  with the  preceding  paragraph)  of the Units so tendered,  pro rata
according  to the number of Units  validly  tendered by each Unit Holder and not
properly withdrawn prior to the Expiration Date, with appropriate adjustments to
avoid (i) purchases of fractional  Units and (ii)  purchases  that would violate
Section  7.1(b)(iii)  of the  Limited  Partnership  Agreement  (which  generally
requires  that,  in order for a partial  tender to be valid,  a Unit Holder must
continue to hold a minimum of 250 Units  representing in the aggregate a capital
contribution  in the  Partnership  of  $5,000).  If the number of Units  validly
tendered and not properly withdrawn prior to the Expiration Date is less than or
equal to 394,000  Units (or such lower number as may be determined in accordance
with the preceding paragraph), the Purchaser will purchase all Units so tendered
and not withdrawn, upon the terms and subject to the conditions of the Offer.

          If  proration  of tendered  Units is  required,  then,  subject to the
Purchaser's  obligation under Rule 14e-1(c) under the Securities Exchange Act of
1934, as amended (the "Exchange Act"), to pay Unit Holders the Purchase Price in
respect of Units tendered or return those Units  promptly after the  termination
or withdrawal of the Offer,  the Purchaser  does not intend to pay for any Units
accepted for payment pursuant to the Offer until the final proration results are
known.  NOTWITHSTANDING  ANY SUCH DELAY IN PAYMENT,  NO INTEREST WILL BE PAID ON
THE PURCHASE PRICE.


                                      - 7 -


<PAGE>

          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 in no event shall be obligated), in its sole discretion,
to waive any or all of those  conditions.  If, prior to the Expiration Date, any
or all of the  conditions  have not been  satisfied  or  waived,  the  Purchaser
reserves  the right to (i) decline to  purchase  any of the Units  tendered  and
terminate the Offer,  (ii) waive all of the unsatisfied  conditions and, subject
to complying with applicable  rules and regulations of the Commission,  purchase
all Units validly tendered,  (iii) extend the Offer and, subject to the right of
Unit Holders to withdraw Units until the Expiration Date,  retain the Units that
have been tendered during the period or periods for which the Offer is extended,
and/or (iv) amend the Offer.

          This Offer to  Purchase  and the  related  Assignment  of  Partnership
Interest  are  being  mailed  by the  Purchaser  to  the  persons  shown  by the
Partnership's  records to have been Unit  Holders or, in the case of Units owned
of record by IRAs, Keoghs and Qualified Plans,  beneficial owners of Units as of
July 22, 1998.

          SECTION 2.  ACCEPTANCE  FOR PAYMENT  AND  PAYMENT FOR UNITS.  Upon the
terms and subject to the conditions of the Offer,  the Purchaser will accept for
payment (and thereby  purchase) and will pay for all Units validly  tendered and
not  withdrawn  in  accordance  with the  procedures  specified in Section 4, as
promptly as practicable  following the Expiration  Date. A tendering  beneficial
owner of Units  whose  Units are owned of record by an IRA,  Keogh or  Qualified
Plan will not receive direct payment of the Purchase Price; rather, payment will
be made to the  custodian  of such  account or plan.  In all cases,  payment for
Units purchased  pursuant to the Offer will be made only after timely receipt by
the  Depositary  of  certificates  representing  tendered  Units and a  properly
completed and duly executed  Assignment  of  Partnership  Interest and any other
documents  required by the  Assignment of Partnership  Interest.  See Section 3.
UNDER NO CIRCUMSTANCES  WILL INTEREST BE PAID ON THE PURCHASE PRICE BY REASON OF
ANY DELAY IN MAKING SUCH PAYMENT.

          For  purposes  of the  Offer,  the  Purchaser  will be  deemed to have
accepted  for payment  pursuant to the Offer,  and  thereby  purchased,  validly
tendered  Units  if,  as and when the  Purchaser  gives  written  notice  to the
Depositary of the Purchaser's  acceptance of those Units for payment pursuant to
the Offer.  Upon the terms and subject to the  conditions of the Offer,  payment
for Units accepted for payment  pursuant to the Offer will be made by deposit of
the Purchase  Price with the  Depositary,  which will act as agent for tendering
Unit  Holders for the  purpose of  receiving  payments  from the  Purchaser  and
transmitting  those  payments to Unit Holders whose Units have been accepted for
payment.

          If  any  tendered  Units  are  not  purchased  for  any  reason,   the
certificates representing such Units will be returned to the Unit Holder and the
Assignment of Partnership  Interest with respect to such Units will be destroyed
by the Depositary or the Purchaser. If for any reason acceptance for payment of,
or  payment  for,  any Units  tendered  pursuant  to the Offer is delayed or the
Purchaser  is unable to accept for payment,  purchase or pay for Units  tendered
pursuant to the Offer,  then,  without prejudice to the Purchaser's rights under
Section 14, the Depositary may, nevertheless,  on behalf of the Purchaser retain
tendered Units, but such Units may be withdrawn to the extent that the tendering
Unit  Holders are entitled to  withdrawal  rights as described in Section 4. The
foregoing is subject, however, to the Purchaser's obligation under Rule 14e-1(c)
under the  Exchange  Act to pay Unit  Holders the  Purchase  Price in respect of
Units tendered or return those Units promptly after termination or withdrawal of
the Offer.

          The  Purchaser  reserves the right to transfer or assign,  in whole or
from time to time in part,  to one or more of the  Purchaser's  affiliates,  the
right to purchase Units tendered pursuant to the Offer, but any such transfer or
assignment will not relieve the Purchaser of its obligations  under the Offer or
prejudice  the rights of  tendering  Unit  Holders to receive  payment for Units
validly tendered and accepted for payment pursuant to the Offer.

          SECTION 3. PROCEDURE FOR TENDERING UNITS.

          VALID TENDER.  In order for a tendering  Unit Holder to participate in
the Offer,  its Units must be validly  tendered and not  withdrawn  prior to the
Expiration Date. To validly tender Units, certificates


                                      - 8 -


<PAGE>

representing  such  tendered  Units,  a  properly  completed  and duly  executed
Assignment  of  Partnership  Interest  and any other  documents  required by the
Assignment of Partnership  Interest must be received by the  Depositary,  at its
address  set forth on the back  cover of this  Offer to  Purchase,  prior to the
Expiration  Date. A Unit Holder may tender any or all of the Units owned by that
Unit Holder;  provided,  however,  that because of  restrictions  in the Limited
Partnership Agreement, in order for a partial tender to be valid, after the sale
of Units pursuant to the Offer,  the Unit Holder must continue to hold a minimum
of 250 Units,  representing a capital  contribution in the Partnership of $5,000
(or, in the case of Unit  Holders who hold Units in an IRA,  Keogh or  Qualified
Plans at least 100 Units, representing a capital contribution in the Partnership
of $2,000). Tenders of fractional Units will not be permitted,  except by a Unit
Holder  who is  tendering  all of the  Units  owned  by  that  Unit  Holder.  No
alternative, conditional or contingent tenders will be accepted.

          WITHDRAWAL OF SHARES TENDERED IN THE MACKENZIE OFFER. Units previously
tendered  in the  MacKenzie  Offer  must be  withdrawn  prior  to July  31,  the
expiration date of the MacKenzie  Offer, in order to be validly tendered in this
Offer. Withdrawal procedures appear under the section titled "Withdrawal Rights"
in the MacKenzie  Offer's offer to purchase (the "MacKenzie Offer to Purchase").
According to the MacKenzie Offer to Purchase, for a withdrawal of Units tendered
in the  MacKenzie  Offer to be  effective,  a written or facsimile  transmission
notice of withdrawal  must be received by the depositary for the MacKenzie Offer
prior to 12:00 midnight, Pacific Standard Time, on July 31, 1998 (the expiration
date of the MacKenzie Offer,  unless such expiration date in extended,  in which
case  withdrawals  may be made prior to such  extended  expiration  date).  UNIT
HOLDERS WHO WISH TO WITHDRAW  UNITS  ALREADY  TENDERED  IN THE  MACKENZIE  OFFER
SHOULD  COMPLETE  AND  SIGN  THE  ENCLOSED  WITHDRAWAL  FORM AND FAX IT TO (925)
631-9119  BEFORE 12:00  MIDNIGHT,  PACIFIC  DAYLIGHT TIME, ON JULY 31, 1998. FOR
FURTHER DETAILS ON HOW TO WITHDRAW YOUR UNITS FROM THE MACKENZIE  OFFER,  PLEASE
SEE THE MACKENZIE  OFFER TO PURCHASE.  UNIT HOLDERS WHO DESIRE  ASSISTANCE  WITH
WITHDRAWING  UNITS  TENDERED  PURSUANT  TO THE  MACKENZIE  OFFER MAY CONTACT THE
INFORMATION  AGENT AT THE  ADDRESS  AND  TELEPHONE  NUMBER SET FORTH ON THE BACK
COVER OF THIS OFFER TO PURCHASE.

          SIGNATURE REQUIREMENTS.

          No signature  guarantee is required on the  Assignment of  Partnership
Interest  (i) if such  Assignment  of  Partnership  Interest  is  signed  by the
registered  holder of the Units  tendered  therewith,  unless  such  holder  has
completed  either the box entitled  "Special  Delivery  Instructions" or the box
entitled  "Special  Payment  Instructions"  in  the  Assignment  of  Partnership
Interest,  or (ii) if Units are  tendered  for the  account  of a firm that is a
member in good standing of the Security Transfer Agent's Medallion Program,  the
New York  Stock  Exchange  Medallion  Signature  Program  or the Stock  Exchange
Medallion  Program  (such a firm being  hereinafter  referred to as an "Eligible
Institution").

          If a  certificate  representing  Units is  registered in the name of a
person other than the person(s)  signing the Assignment of Partnership  Interest
(or a facsimile thereof), or if payment is to be made, or Units not accepted for
payment  or  not  tendered  are to be  returned,  to a  person  other  than  the
registered  holder,  the  certificate  must be  endorsed  or  accompanied  by an
appropriate  stock  power,  in either case signed  exactly as the name(s) of the
registered  holder(s)  appears on the certificate,  with the signature(s) on the
certificate  or  stock  power  guaranteed  by an  Eligible  Institution.  If the
Assignment of Partnership Interest or stock powers are signed or any certificate
is    endorsed    by    trustees,    executors,    administrators,    guardians,
attorneys-in-fact,  officers of  corporations or others acting in a fiduciary or
representative  capacity,  such  persons  should so indicate  when  signing and,
unless waived by the Purchaser, proper evidence satisfactory to the Purchaser of
their authority so to act must be submitted.

          DELIVERY OF ASSIGNMENT OF PARTNERSHIP INTEREST. The method of delivery
of the Assignment of Partnership Interest and all other required documents is at
the option and risk of the  tendering  Unit Holder,  and delivery will be deemed
made only when actually  received by the  Depositary.  In all cases,  sufficient
time should be allowed to assure timely delivery.


                                      - 9 -


<PAGE>

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

          Pursuant to such appointment as  attorneys-in-fact,  the Purchaser and
its managing member and designees each will have the power,  among other things,
(i) to transfer  ownership of such Units on the partnership  books maintained by
the Partnership (and execute and deliver any accompanying  evidences of transfer
and  authenticity  any General  Partner may deem  necessary  or  appropriate  in
connection  therewith),  (ii) upon receipt by the  Depositary  (as the tendering
Unit Holder's agent) of the Purchase Price, to become a substituted Unit Holder,
to receive any and all  distributions  made by the  Partnership  on or after the
date on which the Purchaser  purchases  such Units,  and to receive all benefits
and  otherwise  exercise  all rights of  beneficial  ownership  of such Units in
accordance  with the terms of the  Offer,  (iii) to execute  and  deliver to the
Partnership a change of address form instructing them to send any and all future
distributions  to which the  Purchaser is entitled  pursuant to the terms of the
Offer in respect of tendered  Units to the address  specified in such form,  and
(iv) to  endorse  any check  payable  to or upon the  order of such Unit  Holder
representing a distribution  to which the Purchaser is entitled  pursuant to the
terms of the Offer, in each case in the name and on behalf of the tendering Unit
Holder.

          ASSIGNMENT  OF  INTEREST  IN FUTURE  DISTRIBUTIONS.  By  executing  an
Assignment of Partnership  Interest, a tendering Unit Holder irrevocably assigns
to the  Purchaser  and its assigns all of the right,  title and  interest of the
Unit Holder in and to any and all  distributions  made by the  Partnership on or
after the date on which the Purchaser  purchases  such Units,  in respect of the
Units  tendered by such Unit Holder and accepted  for payment by the  Purchaser,
regardless of the fact that the record date for any such  distribution  may be a
date prior to the date of such purchase.  The Purchaser will seek to be admitted
to the Partnership as a substituted Unit Holder upon consummation of the Offer.

          DETERMINATION OF VALIDITY;  REJECTION OF UNITS;  WAIVER OF DEFECTS; NO
OBLIGATION TO GIVE NOTICE OF DEFECTS.  All  questions as to the validity,  form,
eligibility (including time of receipt) and acceptance for payment of any tender
of Units pursuant to the Offer will be determined by the Purchaser,  in its sole
discretion,  which  determination  shall be final  and  binding.  The  Purchaser
reserves the absolute right to reject any or all tenders of any particular Units
determined by it not to be in proper form or if the acceptance of or payment for
those Units may, in the opinion of the  Purchaser's  counsel,  be unlawful.  The
Purchaser  also  reserves  the  absolute  right to  waive  or  amend  any of the
conditions  of the Offer that it is legally  permitted to waive as to the tender
of any particular  Units and to waive any defect or  irregularity  in any tender
with  respect  to any  particular  Units  of any  particular  Unit  Holder.  The
Purchaser's  interpretation  of the terms and conditions of the Offer (including
the Assignment of  Partnership  Interest and the  Instructions  thereto) will be
final and  binding.  No tender of Units will be deemed to have been validly made
until all  defects  and  irregularities  have been cured or waived.  None of the
Purchaser,  the  Information  Agent,  the Depositary or 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.


                                     - 10 -


<PAGE>

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

          FIRPTA  WITHHOLDING.  To prevent the withholding of federal income tax
in an amount  equal to 10% of the amount  realized in the sale,  each  tendering
Unit Holder must  complete the FIRPTA  Affidavit  included in the  Assignment of
Partnership Interest certifying the Unit Holder's taxpayer identification number
and  address  and  that  such  Unit  Holder  is not a  foreign  person.  See the
Instructions to the Assignment of Partnership Interest and Section 6.

          BINDING  OBLIGATION.  A tender of Units  pursuant to and in accordance
with the  procedures  described in this Section 3 and the acceptance for payment
of such Units will  constitute a binding  agreement  between the tendering  Unit
Holder and the Purchaser on the terms set forth in this Offer to Purchase and in
the Assignment of Partnership Interest.

          SECTION 4. WITHDRAWAL  RIGHTS.  Tenders of Units pursuant to the Offer
are  irrevocable,  except  that  Units  tendered  pursuant  to the  Offer may be
withdrawn at any time prior to the Expiration Date and, unless already  accepted
for payment as provided in this Offer to Purchase,  may also be withdrawn at any
time after  September 21, 1998.  For  withdrawal  to be effective,  a written or
facsimile  transmission  notice of  withdrawal  must be timely  received  by the
Depositary at its address set forth on the back cover of this Offer to Purchase.
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
Assignment  of  Partnership  Interest  in the same manner as the  Assignment  of
Partnership  Interest was signed (including  signature guarantees by an Eligible
Institution). Units properly withdrawn will be deemed not to be validly tendered
for  purposes of the Offer.  Withdrawn  Units may be  re-tendered,  however,  by
following  the  procedures  described  in  Section  3 at any  time  prior to the
Expiration Date.

          If payment for Units is delayed for any reason or if the  Purchaser is
unable  to pay  for  Units  for  any  reason,  then,  without  prejudice  to the
Purchaser's  rights  under the  Offer,  tendered  Units may be  retained  by the
Depositary,  but such Units may be withdrawn to the extent that  tendering  Unit
Holders are  entitled to  withdrawal  rights as set forth in this Section 4. The
foregoing is subject,  however, to the Purchaser's obligation,  pursuant to Rule
14e-1(c)  under the  Exchange  Act, to pay Unit  Holders the  Purchase  Price in
respect of Units tendered or return those Units  promptly  after  termination or
withdrawal of the Offer.

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

          SECTION 5. EXTENSION OF TENDER  PERIOD;  TERMINATION;  AMENDMENT.  The
Purchaser expressly reserves the right, in its sole discretion,  at any time and
from time to time,  (i) to extend the period of time  during  which the Offer is
open and thereby delay  acceptance for payment of, and the payment for,  validly
tendered Units, (ii) to terminate the Offer and not accept for payment any Units
not already  accepted for payment or paid for,  (iii) upon the occurrence of any
of the  conditions  specified in Section 14, to delay the acceptance for payment
of, or payment for, any Units not already  accepted for payment or paid for, and
(iv) to amend  the  Offer in any  respect  (including,  without  limitation,  by
increasing  the  consideration  offered,  increasing or decreasing the number of
Units being  sought,  or both).  Notice of any such  extension,  termination  or
amendment will be disseminated  promptly to Unit Holders in a manner  reasonably
designed to inform Unit Holders of such change in compliance  with Rule 14d-4(c)
under the Exchange Act. In the case of an extension of the Offer,  the extension
will be followed by a press release or public announcement which will


                                     - 11 -


<PAGE>

be issued no later than 9:00 a.m.,  New York City time, on the next business day
after the then scheduled Expiration Date, in accordance with Rule 14e-1(d) under
the Exchange Act.

          If the Purchaser  extends the Offer, or if the Purchaser is delayed in
its  payment  for Units or is unable to pay for Units  pursuant to the Offer for
any reason,  then,  without prejudice to the Purchaser's rights under the Offer,
the Depositary may retain  tendered Units but such Units may be withdrawn to the
extent tendering Unit Holders are entitled to withdrawal  rights as described in
Section 4. The foregoing is subject,  however,  to the  Purchaser's  obligation,
pursuant  to Rule  14e-1(c)  under the  Exchange  Act,  to pay Unit  Holders the
Purchase Price in respect of Units tendered or return those Units promptly after
termination or withdrawal of the Offer.

          If the Purchaser  makes a material change in the terms of the Offer or
the  information  concerning  the Offer or waives a  material  condition  of the
Offer,  the Purchaser will extend the Offer and  disseminate  additional  tender
offer  materials to the extent required by Rules 14d-4(c) and 14d-6(d) under the
Exchange  Act.  The  minimum  period  during  which an offer  must  remain  open
following a material change in the terms of the offer or information  concerning
the offer will depend upon the facts and  circumstances,  including the relative
materiality of the change in the terms or information. In the Commission's view,
an offer should  remain open for a minimum of five  business  days from the date
the material change is first published,  sent or given to security holders,  and
if material  changes are made with respect to  information  that  approaches the
significance of price or the percentage of securities  sought,  a minimum of ten
business  days may be required to allow for adequate  dissemination  to security
holders and investor response.  With respect to a change in price or, subject to
certain  limitations,  a  change  in the  percentage  of  securities  sought  or
inclusion of or change to a dealer's  soliciting fee, a minimum ten business day
period from the date of such change is generally  required to allow for adequate
dissemination  to security  holders.  Accordingly,  if, prior to the  Expiration
Date,  the Purchaser  decreases the number of Units being sought or increases or
decreases the  consideration  offered pursuant to the Offer, and if the Offer is
scheduled  to expire at any time  earlier  than the  period  ending on the tenth
business  day from the date that  notice of such  increase  or decrease is first
published,  sent or given to holders of Units,  the Offer  will be  extended  at
least until the  expiration  of such ten  business  day period.  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, New York City time.

          SECTION 6. CERTAIN FEDERAL INCOME TAX MATTERS.

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

          GAIN OR LOSS GENERALLY.  In general, a Unit Holder will recognize gain
or loss on a sale of Units pursuant to the Offer equal to the difference between
(i) the Unit Holder's  "amount  realized" on the sale and (ii) the Unit Holder's
adjusted tax basis in the Units sold.  Generally,  a Unit Holder's  adjusted tax
basis with respect to a Unit equals its cost,  increased by the amount of income
and the amount of Partnership liabilities (as determined under Code Section 752)
allocated to the Unit, and decreased by (i) any distributions


                                     - 12 -


<PAGE>

made  with  respect  to such  Unit,  (ii) the  amount  of  deductions  or losses
allocated  to the Unit and  (iii) any  decrease  in the  amount  of  Partnership
liabilities (as determined  under Code Section 752) allocated to the Unit. Thus,
the amount of a Unit  Holder's  adjusted  tax basis in tendered  Units will vary
depending upon the Unit Holder's particular circumstances. The "amount realized"
with respect to a Unit will be a sum equal to the amount of cash received by the
Unit  Holder  for the  Unit  pursuant  to the  Offer,  plus  the  amount  of the
Partnership's  liabilities  allocable  to the  Unit at the  time of the sale (as
determined under Code Section 752).

          A portion of the gain or loss recognized by a Unit Holder on a sale of
a Unit  pursuant  to the Offer  generally  will be treated as a capital  gain or
loss, if (as is generally expected to be the case) the Unit was held by the Unit
Holder as a capital  asset,  and will be long term  capital  gain or loss if the
Unit  Holder's  holding  period for the Units was more than one year.  Long term
capital gain is generally  taxed at a maximum  rate of 20%.  However,  while not
extremely  clear,  it appears  that the maximum  rate of any such long term gain
from the sale of a Unit will be 25% to the extent  attributable to the recapture
of  depreciation  deductions  taken with  respect to real  property  held by the
Partnership.  Capital losses are deductible only to the extent of capital gains,
except that,  subject to the passive activity loss limitations  discussed below,
non-corporate  taxpayers may deduct up to $3,000 of capital  losses in excess of
the amount of their capital gains against ordinary income. Excess capital losses
generally  can  be  carried  forward  to  succeeding   years  (a   corporation's
carryforward period is five years and a non-corporate taxpayer can carry forward
such losses  indefinitely),  and a corporation is permitted to carry back excess
capital losses to the three preceding taxable years, provided the carryback does
not increase or produce a net operating loss for any of those years.

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

          UNREALIZED  RECEIVABLES AND CERTAIN  INVENTORY.  If any portion of the
amount  of  gain  realized  by a Unit  Holder  is  attributable  to  "unrealized
receivables"  or  "inventory"  as defined in Code Section 751, then a portion of
the Unit  Holder's  gain or loss may be  ordinary  rather than  capital.  A Unit
Holder who tenders Units which are purchased  pursuant to the Offer must file an
information  statement with such Unit Holder's federal income tax return for the
year of the sale which provides the information specified in Treasury Regulation
ss. 1.751-1(a)(3).

          PASSIVE   ACTIVITY  LOSS   LIMITATION.   Under  Code  Section  469,  a
non-corporate  taxpayer or personal  service  corporation  generally  can deduct
"passive  losses" in any year only to the extent of the person's  passive income
for that year. In certain circumstances, individuals with adjusted gross incomes
of less  than  $150,000  may  also  deduct  a  portion  of such  losses  against
non-passive income. A closely held C corporation (generally,  a C corporation of
which more than 50% in value of its outstanding  stock is directly or indirectly
owned  by  not  more  than  five  individuals)   (other  than  personal  service
corporations)  may offset such losses  against  active income as well as passive
activity  income  for that  year.  A  substantial  portion of any losses of Unit
Holders from the Partnership would have been passive losses.  Thus, Unit Holders
may have  "suspended"  passive losses from the  Partnership  (i.e.,  net taxable
passive  losses  which have not been used to offset  income  from other  passive
activities or from the Partnership or, to the extent permitted, from non-passive
activities). Substantially all gain or loss from a sale of Units pursuant to the
Offer will be passive income or loss.

          If a Unit Holder  sells less than all of his or her Units  pursuant to
the Offer,  suspended  passive  losses,  if any (including a portion of any loss
recognized on the sale of Units),  can be currently  deducted  (subject to other
applicable  limitations) to the extent of the Unit Holder's  passive income from
the  Partnership  for that year  (including  any gain  recognized on the sale of
Units)  plus any other  passive  income for that year.  In  addition,  if a Unit
Holder  sells 100% of his or her Units  pursuant to the Offer,  any  "suspended"
losses and any losses recognized upon the sale of the Units will be offset first
against any other net passive gain to the Unit Holder from the sale of the Units
and  any  other  net  passive   activity  income  from  other  passive  activity
investments,  and the balance of any  "suspended" net losses from the Units will
no longer be subject to the


                                     - 13 -


<PAGE>

passive activity loss limitation and, therefore, will be deductible by such Unit
Holder  from its other  income  (subject to any other  applicable  limitations),
including  ordinary  income.  Thus,  if a tendering  Unit  Holder has  suspended
passive losses from the  Partnership in excess of gain from the sale,  such Unit
Holder must sell all of its Units to currently deduct such excess.  If more than
394,000 of the  outstanding  Units are tendered,  none of tendering Unit Holders
would be able to sell  100% of their  Units  pursuant  to the Offer  because  of
proration of the number of Units to be purchased by the  Purchaser.  See Section
1.

          Summarized below is a hypothetical  example of the potential after tax
results of a sale of Units pursuant to this Offer. This is only an illustration,
based on certain  assumptions  and subject to certain  qualifications  including
those  discussed  in Section 6. Actual tax  consequences  to any Unit Holder may
vary,  and Unit  Holders  should  consult  their  own tax  advisors.  Under  the
following  example,  a Unit Holder who invested $20,000 and who now sells all of
their Units at a price of $6.50 per Unit,  would receive  approximately  $9,674,
after tax, calculated as follows:


Cash on Sale                                                           $6,500
Capital Gain (1)                                        9,208
                                                        x25%
                                                        -----
Tax Liability @ 25% Rate                               (2,302)

Suspended Losses through 12/31/97                       15,210
                                                        x36%
                                                        ------
Tax Savings @ 36% Rate                                   5,476
Net After Tax Benefit (2)                                              3,174
                                                                       -----

Total Benefit on Sale                                                 $9,674


- ---------------------------
         (1)      Capital  gain was  estimated  to equal  the sale  price in the
                  Offer of $6,500 plus negative  capital  account  balance as of
                  December 31, 1997 of $2,708. The actual capital gain may vary.
         (2)      The  estimated  tax  results  are based on a $20,000  original
                  investment for a Unit Holder  admitted in the First Closing of
                  the Partnership.  Capital account balances would vary for Unit
                  Holders  admitted  to the  Partnership  in the Second or Third
                  Partnership  Closings,  or later. The estimates do not reflect
                  potential  tax  results  for 1998 up to the time of sale.  The
                  estimate  assumes  that no passive  losses  from the Units are
                  utilized  prior  to the date of sale.  It also  assumes  a 36%
                  federal ordinary income tax rate and a 25% capital gains rate,
                  and that the Unit  Holder is not  subject  to the  alternative
                  minimum  tax.  No  consideration  is given to state  and local
                  taxes.  The foregoing  discussion is based on the  Purchaser's
                  understanding of current federal tax laws, which (particularly
                  as they  relate to passive  losses) are complex and subject to
                  change.

          PARTNERSHIP  TERMINATION.  Section  708(b) of the Code provides that a
partnership terminates for income tax purposes if there is a sale or exchange of
50% or more of the total  interests in partnership  capital and profits within a
twelve-month period (although successive transfers of the same interest within a
twelve-month  period will be treated as a single transfer for this purpose).  In
the event of a  termination,  the  Partnership's  tax year  would  close and the
Partnership  would be treated for income tax  purposes as if it had  contributed
all of its assets and  liabilities  to a "new"  partnership  in exchange  for an
interest  in the "new"  partnership.  The  Partnership  would then be treated as
making a  distribution  of the  interests  in the "new"  partnership  to the new
partners  and  the  remaining  partners,  followed  by  the  liquidation  of the
Partnership.  A tax  termination  of the  Partnership  would also  terminate any
partnership in which the Partnership holds a majority interest (50% or more). As
a result,  a new  depreciation  recovery  period  would  begin on such date with
respect to property held by such lower tier partnership  (without an increase in
the depreciable basis of such property),  the Partnership's  annual depreciation
deductions over the next few years would be substantially


                                     - 14 -


<PAGE>

reduced,  and the  Partnership  would have greater  taxable  income (or less tax
loss) than if no tax termination occurred.

          The Limited  Partnership  Agreement  prohibits  transfer of Units if a
transfer,  when considered  with all other transfers  during the same applicable
twelve-month  period,  would  cause a  termination  of the  Partnership  for tax
purposes.  The Purchaser will reduce the number of Units  purchased in the Offer
as necessary to avoid a tax termination of the Partnership.

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

          Gain  realized by a foreign Unit Holder on the sale of a Unit pursuant
to the Offer will be subject to federal income tax. Under Code Section 1445, the
transferee of an interest held by a foreign  person in a partnership  which owns
United States real  property  generally is required to deduct and withhold a tax
equal to 10% of the amount realized on the disposition.  In order to comply with
this  requirement,  the Purchaser will withhold 10% of the amount  realized by a
tendering  Unit Holder unless the Unit Holder  properly  completes and signs the
FIRPTA  Affidavit  included as part of the  Assignment of  Partnership  Interest
certifying the Unit Holder's TIN and address, and that such Unit Holder is not a
foreign  person.  Amounts  withheld  would be creditable  against a foreign Unit
Holder's federal income tax liability and, if in excess thereof,  a refund could
be  obtained  from the  Internal  Revenue  Service  by filing a U.S.  income tax
return.

          SECTION 7. EFFECTS OF THE OFFER.

          LIMITATIONS ON RESALES.  The Limited  Partnership  Agreement prohibits
transfers  of Units if a  transfer,  when  considered  with all other  transfers
during the same applicable twelve-month period, would cause a termination of the
Partnership  for  federal or any  applicable  state  income tax  purposes.  This
provision  may  limit  sales of Units in the  secondary  market  and in  private
transactions for the twelve-month period following  completion of the Offer. The
Partnership  has advised the Purchaser that it will not process any requests for
recognition of substitution of Unit Holders upon a transfer of Units during such
twelve-month  period which the Partnership  believes may cause a tax termination
in contravention of the Limited Partnership Agreement.

          EFFECT ON TRADING  MARKET;  REGISTRATION  UNDER  SECTION  12(G) OF THE
EXCHANGE  ACT. If a substantial  number of Units are  purchased  pursuant to the
Offer, the result will be a reduction in the number of Unit Holders. In the case
of certain  kinds of equity  securities,  a reduction  in the number of security
holders  might be expected to result in a reduction in the  liquidity and volume
of activity in the trading market for the security. In this case, however, there
is no  established  public  trading  market  for the Units and,  therefore,  the
Purchaser  does not  believe a  reduction  in the  number of Unit  Holders  will
materially  further  restrict the Unit Holders'  ability to find  purchasers for
their Units through  secondary market  transactions.  See Section 13 for certain
limited information regarding recent secondary market sales of the Units.

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


                                     - 15 -


<PAGE>

          CONTROL  OF UNIT  HOLDER  VOTING  DECISIONS  BY  PURCHASER;  EFFECT OF
RELATIONSHIP  WITH THE  GENERAL  PARTNERS.  The  Limited  Partnership  Agreement
provides  that  the  General  Partners  have  the  discretion   (which  must  be
reasonable) as to whether to admit an assignee of Units to the  Partnership as a
substituted  Unit  Holder.  The  Purchaser  will  seek  to be  admitted  to  the
Partnership as a substituted Unit Holder upon  consummation of the Offer and, if
admitted, will have the right to vote each Unit purchased pursuant to the Offer.
Even if the Purchaser is not admitted to the  Partnership as a substituted  Unit
Holder, however, the Purchaser nonetheless will have the right to vote each Unit
purchased in the Offer pursuant to the irrevocable appointment by tendering Unit
Holders of the Purchaser  and its managing  member and designees as proxies with
respect to the Units  tendered by such Unit  Holders and accepted for payment by
the Purchaser.  See Section 3. As a result, the Purchaser could be in a position
to significantly influence all voting decisions with respect to the Partnership.
In general,  the  Purchaser  (which is an  affiliate of the  Affiliated  General
Partners)  will vote the Units owned by it in whatever  manner it deems to be in
its best  interests,  which,  because of its  relationship  with the  Affiliated
General  Partners,  also  may  be in the  interest  of  the  Affiliated  General
Partners,  but may not be in the interest of other Unit Holders.  This could (i)
prevent  non-tendering  Unit Holders from taking action they desire but that the
Purchaser opposes and (ii) enable the Purchaser to take action desired by it but
opposed by non-tendering Unit Holders.  For purposes of the foregoing  sentence,
the term  "non-tendering  Unit Holders"  includes  those Unit Holders not all of
whose  Units  were  purchased  in  the  Offer.  Under  the  Limited  Partnership
Agreement,  Unit  Holders  holding a majority of the Units are  entitled to take
action (without  concurrence of the General  Partners) with respect to a variety
of matters, including: removal of a General Partner and in certain circumstances
election of new or successor general  partners;  dissolution of the Partnership;
the sale of all or substantially all of the assets of the Partnership;  and most
types of amendments to the Limited Partnership Agreement.

          The Offer will not result in any change in the compensation payable to
the Affiliated General Partners or their affiliates. However, as a result of the
Offer, the Purchaser will participate,  in its capacity as a Unit Holder, in any
subsequent  distributions  to Unit Holders to the extent of the Units  purchased
pursuant to the Offer.

          SECTION 8. FUTURE  PLANS OF  PURCHASER.  The  Purchaser  is seeking to
acquire Units pursuant to the Offer primarily for investment purposes and with a
view to making a profit.  Following the  completion of the Offer,  the Purchaser
and/or persons  related to or affiliated with it may acquire  additional  Units.
Any such acquisition may be made through private purchases,  through one or more
future  tender or exchange  offers or by any other means deemed  advisable.  Any
such acquisition may be at a price higher or lower than the price to be paid for
the  Units  purchased  pursuant  to the  Offer,  and may be for  cash  or  other
consideration.  The Purchaser also may consider  disposing of some or all of the
Units it acquires  pursuant to the Offer,  either directly or by a sale or other
disposition of equity  interests in the Purchaser,  depending among other things
on the  requirements  from time to time of the  Purchaser  Affiliates  and their
affiliates in light of liquidity, strategic, tax and other considerations.

          The Purchaser  has no present  plans or  intentions  with respect to a
liquidation of the  Partnership or to seek to effect a sale of assets or, except
as discussed below, refinancing of any of the Complexes.  However, the Purchaser
expects that, consistent with the General Partners' fiduciary obligations,  they
will  consider  opportunities   (including   opportunities   identified  by  the
Purchaser) to engage, or to seek to cause the Operating  Partnerships to engage,
in  transactions  which  could  benefit  the  Partnership,   such  as  sales  or
refinancings  of assets or a  combination  of the  Partnership  with one or more
other  entities,  with the  objective  of  seeking to  maximize  returns to Unit
Holders.  Any such  merger or  consolidation  transaction  could  involve  other
limited  partnerships in which the General Partners or their affiliates serve as
general partners, or a combination of the Partnership with one or more existing,
publicly  traded  entities,  in any of which Unit Holders  might  receive  cash,
common stock or other  securities or  consideration.  See also  "Introduction --
Distributions"  for  information  on the  possible  refinancing  of the Columbia
Partnership's mortgage obligations.

          There  is no  assurance,  however,  as to when or  whether  any of the
transactions  referred  to in the  paragraphs  above  might  occur.  If any such
transaction is effected and financial benefits accrue to the Unit Holders of the
Partnership,  the Purchaser (and thus the Purchaser Affiliates) will participate
in those benefits to


                                     - 16 -


<PAGE>

the  extent  of  its  ownership  of  Units.  A  merger  or  other  consolidation
transaction and certain kinds of other extraordinary  transactions would require
a vote of the Unit  Holders,  and if the  Purchaser is successful in acquiring a
significant  number of Units  pursuant to the Offer (or  otherwise),  it will be
able to  significantly  influence  the outcome of any such vote.  The  Purchaser
Affiliates'  primary  objective  in  seeking to acquire  the Units  through  the
Purchaser  pursuant to the Offer is not,  however,  to influence the vote on any
particular  transaction,  but  rather to  generate  a profit  on the  investment
represented by those Units.

          SECTION 9. CERTAIN INFORMATION  CONCERNING THE PARTNERSHIP.  Except as
otherwise  indicated,  information  contained  in this  Section 9 is based  upon
documents and reports publicly filed by the Partnership with the Commission.

          General.  The  Partnership was organized on October 10, 1986 under the
laws of the State of Delaware.  Its principal  executive  offices are located at
c/o Wilder Richman Resources Corporation,  599 W. Putnam Avenue,  Greenwich,  CT
06830, and its telephone number at that address is (203) 869-0900.

          The  Partnership's  primary  business  is real  estate  ownership  and
related  operations.  The Partnership was formed for the purpose of investing in
luxury  multi-family   residential  complexes  which  offer  the  potential  for
appreciation  in  value  and  cash   distributions  to  the  Unit  Holders  from
operations.

          The Partnership's  investment  portfolio  currently  consists of a 99%
limited partnership interest in each of the Operating Partnerships.

          Fieldpointe Apartments,  which is owned by the Carrollton Partnership,
is located in  Frederick,  Maryland.  It is  comprised  of 252  apartment  units
totalling  approximately  235,000  square  feet with  approximately  500 parking
spaces.  On-site  amenities  include a clubhouse  building  with locker room and
on-site  management  office,  a  swimming  pool and two tennis  courts.  Monthly
rentals range from $560 for a one-bedroom  apartment to $800 for a three-bedroom
apartment.  Based on information  known to the Purchaser or its affiliates,  the
occupancy  rate for this Complex was 98% as of March 31, 1998.  The  Partnership
acquired its interest in the Carrollton Partnership in October, 1987.

          The Westmont,  which is owned by the Columbia Partnership,  is located
in New York  City.  It  contains  163  apartment  units,  9,415  square  feet of
commercial  space,  46 garage spaces and a penthouse with an exercise center and
health club offering exercise  equipment,  steam room, sauna jacuzzi and a large
terrace.  Monthly rentals range form $1,576 for a studio apartment to $4,100 for
a  three-bedroom  apartment  (with the exception of certain units rented for low
and moderate income rental rates).  Based on information  known to the Purchaser
or its affiliates,  the occupancy rate for this Complex was approximately 98% as
to residential  units and 100% as to commercial  space as of March 31, 1998. The
Partnership acquired its interest in the Columbia Partnership in December, 1988.

          ORIGINALLY  ANTICIPATED  HOLDING PERIOD FOR  PARTNERSHIP  INVESTMENTS;
ALTERNATIVES.   According  to  the  Partnership   Prospectus,   the  Partnership
anticipated that the holding period with respect to the Partnership's  interests
in the Operating  Partnerships would be approximately ten years from the date of
acquisition  of such  interests  or,  if  longer,  ten  years  from  the date of
commencement of operation of the Complexes.  However, the Partnership  indicated
that the precise holding period for the interests in the Operating  Partnerships
would depend upon the financial and operating circumstances of the Complexes, in
the case of the Carrollton  Partnership and  opportunities  to take advantage of
capital appreciation in the Complexes, the objectives of the general partners of
the  Operating   Partnerships  and  other   circumstances   particular  to  each
investment. The Partnership Prospectus also stated the then current intention of
the  Partnership  that its  investments  in an  Operating  Partnership  would be
liquidated  and the proceeds  distributed  in  accordance  with the  Partnership
Agreement  between 8-12 years after the initial  acquisition  of such  Operating
Partnership interest. The Partnership presently has the right in the case of the
Carrollton  Partnership  and  will  have the  right in the case of the  Columbia
Partnership  beginning in December  1998 to commence the process of  liquidating
its  investment in each of the Complexes and, in connection  therewith,  require
the general partner of the respective  Operating  Partnership to obtain an offer
for sale of the Complex acceptable to the Partnership. Sale of one or


                                     - 17 -


<PAGE>

both of the Complexes,  however,  would require, among other things, the consent
of any applicable housing finance authority, the consent of WRC-87A, the special
limited partner of each of the Operating Partnerships, and in certain instances,
the consent of a majority of the Unit Holders of the Partnership.

          Factors that could  contribute to decision of the General  Partners to
seek to liquidate  the  Partnership  investment  in one or both of the Operating
Partnerships  or to seek to effect a sale or  refinancing  of one or both of the
Complexes that could result in  distributions  to the Unit Holders  include cash
flow and other aspects of the financial condition of the Operating Partnerships,
the ability to refinance or otherwise modify the terms of the existing  mortgage
financing for the Complexes,  tax considerations,  and general conditions in the
real estate and capital markets.

          Unit Holders could,  as an  alternative  to tendering  their Units and
without  the  concurrence  of the General  Partners,  take a variety of possible
actions, including voting to dissolve the Partnership or causing the Partnership
to remove or replace  any or all of the General  Partners,  direct  WRC-87A,  as
special  limited  partner of the Operating  Partnerships,  to remove any general
partner of the Operating Partnerships,  with or without cause, or to sell all or
substantially all of its assets.

          SELECTED  FINANCIAL AND  PROPERTY-RELATED  DATA.  Set forth below is a
summary of certain  financial and  statistical  information  with respect to the
Partnership and its properties,  all of which has been excerpted or derived from
the  Partnership's  Annual  Report on Form 10-K for the year ended  December 31,
1997 (the "Form 10-K") and the  Partnership's  Quarterly Report on Form 10-Q for
the period  ended  March 31, 1998 (the "Form  10-Q").  This  information  is not
necessarily  indicative  of the  financial  performance  to be  expected  of the
Partnership in the future. More comprehensive financial and other information is
included in such reports and other documents  filed by the Partnership  with the
Commission,  and the following summary is qualified in its entirety by reference
to such  reports  and other  documents  and all the  financial  information  and
related notes contained  therein.  See also  "Introduction  -- Recent  Operating
Results."


<TABLE>
<CAPTION>
                                                SECURED INCOME L.P.
                                              SELECTED FINANCIAL DATA
                                       (in thousands, except per Unit data)




                                                                 FISCAL YEAR ENDED                             THREE MONTHS
                                                                    DECEMBER 31,                             ENDED  MARCH 31,

                                                           1997             1996            1995             1998             1997

<S>                                                    <C>              <C>              <C>              <C>              <C>
Statement of Operations Data:

        Total Revenues                                 $  6,787         $  6,435         $  6,093         $  1,704         $  1,666

         Net Loss                                          (596)             (70)            (398)              (6)             (59)

         Net Loss per Unit(1)                               -                -                -                -                -

Balance Sheet Data:

         Total Assets                                    38,149           39,322           37,856

         Total Liabilities                               39,566           40,144           39,279

         Unit Holders' Equity
         (Deficit)                                          -                -                -

</TABLE>

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

(1) In accordance with generally accepted  accounting  principles (GAAP),  since
the Unit Holders' equity is zero as a result of cumulative losses,  future loses
are allocated to the General Partner for financial reporting purposes.


                                     - 18 -


<PAGE>

         SCHEDULE  OF  MORTGAGES.  Set forth  below is a table  showing  certain
information   regarding  the  outstanding  mortgages  encumbering  each  of  the
Complexes  as of March 31, 1998 ($ amounts in  thousands).  The  information  is
provided based on information known to the Purchaser or its affiliates.


<TABLE>
<CAPTION>

                                                                                                                   PRINCIPAL
                       PRINCIPAL                                                                                   BALANCE
                      BALANCE AT                STATED                  PERIOD                                     DUE AT
                    MARCH 31, 1998        INTEREST RATE                AMORTIZED         MATURITY DATE             MATURITY

<S>                     <C>                    <C>                        <C>                      <C>                   <C>
Westmont                $24,282                4.66%(1)                   (1)            February, 2007                  (1)

Fieldpointe             $10,051                6.09%                   40 Years          February, 2028                   0

</TABLE>

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

(1)  The 4.66%  stated  interest  rate is subject to low floater  interest  rate
     which  averaged  3.56%  during  1997,  plus a letter of credit fee of 2.5%.
     Monthly  payments are  therefore  subject to such rates plus fixed  monthly
     principal payments of approximately  $29,500.  The principal balance due at
     maturity  will be subject to  optional  prepayments  under the terms of the
     financing.  For  further  details,  refer  to  Note 6 to the  Partnership's
     audited financial statements included in the Form 10-K.

         SCHEDULE  OF REAL  ESTATE  TAXES AND RATES.  Set forth below is a table
showing the real estate taxes and rates for 1997 for each of the Complexes. This
data is based upon information known to the Purchaser or its affiliates.



                  EXPENSE INCURRED FOR THE     RATE FOR THE
                  YEAR ENDED                   YEAR ENDED
PROPERTY          DECEMBER 31, 1997            DECEMBER 31, 1997
- -------------------------------------------------------------------------------
Westmont          578,372                               (1)
Fieldpointe       174,072                      $4.26 per $100 of assessed value

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

(1)  Real estate taxes for Westmont have historically  been determined  pursuant
     to special tax programs of the City of New York.


          CASH DISTRIBUTIONS  HISTORY.  In order to provide Unit Holders with 7%
guaranteed cash distributions  required to be made through December 31, 1993 and
to pay investor services fees, the Partnership  purchased guaranteed  investment
contracts.  The last  such  cash  distributions  were  made in 1995.  In  total,
original investors in the Partnership have received distributions of $468.50 per
$1,000 investment since 1987,  virtually all of which were generated by payments
under the guaranteed investment contracts. According to the Partnership's public
filings,  significant  cash flow  distributions  from the  property  held by the
Columbia  Partnership,  because of the  restrictions on cash flow  distributions
under the terms of the Columbia  Partnership's  refinanced mortgage obligations,
are not likely to occur. If, however,  the Columbia  Partnerships was successful
in renegotiating  the terms of or replacing its mortgage  indebtedness to permit
cash flow distributions,  such cash flow could be available for distributions to
the Unit Holders.  For information on the potential  refinancing of the Columbia
Partnership's mortgage obligations, please see "Introduction -- Distributions."

          OPERATING  BUDGETS  OF THE  PARTNERSHIP.  A summary  of the  operating
budgets for 1997 and 1998 and the audited  results of operations for fiscal 1997
of the Partnership,  on a consolidated  basis, are set forth in the table below.
The budget information is based upon information furnished by the Partnership to
the  Purchaser.  The budgeted  amounts  provided below are figures that were not
computed in accordance with generally accepted accounting  principles  ("GAAP").
Historically,  budgeted  operating results of operations for a particular fiscal
year have differed  significantly in certain respects from the audited operating
results for that year.  In  particular,  items that are  categorized  as capital
expenditures  for  purposes  of  preparing  the  operating   budgets  are  often
re-categorized  as  expenses  when the  financial  statements  are  audited  and
presented in accordance  with GAAP.  Therefore,  the summary  operating  budgets
presented for 1998 should not necessarily be considered as indicative


                                     - 19 -


<PAGE>

of what the audited  operating results for that year will be.  Furthermore,  any
estimate  of the future  performance  of a business,  such as the  Partnership's
business,  is forward-looking and based on numerous  assumptions,  some of which
inevitably will prove to be incorrect. Among the factors that could cause actual
operating  results to differ from  projected  results are a decline in occupancy
rates at the  Complexes,  any  casualty or other event  requiring  unanticipated
capital improvements at the Complexes or that could result in defaults under the
mortgage  financing for the Complexes,  mismanagement by the general partners of
the Operating Partnerships,  changes in applicable law or regulations that could
increase  the costs of  regulatory  compliance  and general  market and economic
conditions.  For this  reason,  it is  probable  that the  Partnership's  future
operating results will differ from those projected in the operating budget,  and
those differences may be material.  Therefore,  the accuracy of such information
should not be relied on by Unit Holders.


<TABLE>
<CAPTION>
                                            FISCAL 1998       FISCAL 1997       FISCAL 1997
                                            BUDGETED          AUDITED           BUDGETED
                                            --------          -------           --------

<S>                                            <C>              <C>                <C>
Total Revenues from Property Operations        $6,537           $6,626             $6,395
Total Operating Expenses                        2,841            2,555              2,720
Net Operating Income                            3,696            4,071              3,675
Capital Expenditures                              315               18                317

</TABLE>


          OTHER  INFORMATION.  The  Partnership  is subject  to the  information
reporting  requirements  of the Exchange Act and accordingly is required to file
reports and other  information  with the  Commission  relating to its  business,
financial  results and other  matters.  Such reports and other  documents may be
inspected at the  Commission's  Public Reference  Section,  Room 1024, 450 Fifth
Street, N.W., Washington, D.C. 20549, where copies may be obtained at prescribed
rates,  and at the regional  offices of the  Commission  located in the Citicorp
Center,  500 West Madison Street,  Suite 1400,  Chicago,  Illinois 60661,  and 7
World Trade Center, New York, New York 10048. Copies should be available by mail
upon  payment  of  the  Commission's   customary   charges  by  writing  to  the
Commission's  principal  offices at 450 Fifth  Street,  N.W.,  Washington,  D.C.
20549. The Commission also maintains a web site that contains reports, proxy and
other information filed electronically with the Commission, the address of which
is http://www.sec.gov.

          SECTION 10. CONFLICTS OF INTEREST AND TRANSACTIONS WITH AFFILIATES.

          The Affiliated General Partners and their affiliates have conflicts of
interest with respect to the Offer as set forth below.

          CONFLICTS  OF  INTEREST  WITH  RESPECT  TO THE OFFER.  The  Affiliated
General Partners have conflicts of interest with respect to the Offer, resulting
from their affiliation with the Purchaser. In the case of WRC-87A, this conflict
is limited to the  interests of Messrs.  Richman and Wilder in WRRC,  which owns
50% of WRC- 87A,  since Lehman,  which owns (through its interest in REEPI) half
of the equity  interest in WRC-87A,  has no interest in the  Purchaser or in the
Offer. The Purchaser is making the Offer with a view towards  realizing a profit
for the benefit of the Purchaser  Affiliates,  which collectively own all equity
interest in the Purchaser. Messrs. Richman and Wilder, who also control or share
control over the Affiliated General Partners, and the other Purchaser Affiliates
may be expected to realize a greater profit on the Purchaser's investment in the
Units to the extent that the Purchaser is able to acquire the Units in the Offer
at a lower price.  It is in the  interest of the Unit  Holders  desiring to sell
their Units to receive the highest  possible  price for such Units  available in
the  circumstances.  This  may  result  in  a  conflict  between  the  fiduciary
obligations of the Affiliated  General  Partners to act in the best interests of
the holders of Units and the desire of the persons  controlling  the  Affiliated
General Partners to further their own economic interests.

          If the  Offer is  consummated,  the  Purchaser  may own a  substantial
equity  interest  and voting  power in the  Partnership.  Because  of  different
financial, tax and other circumstances of affiliates of the Purchaser and


                                     - 20 -


<PAGE>

the other Unit  Holders,  it may be in the interest  the  Purchaser to cause the
liquidation  of the  Partnership,  or the sale or  refinancing  of the assets in
which the Partnership is invested through the Operating Partnerships,  at a time
when such action is not in the best interest of the other Unit Holders,  or vice
versa.  This could result in a conflict for the Affiliated  General  Partners in
attempting  to reconcile  the  interests of the  Purchaser  and its  controlling
persons  with whom  they are  affiliated  and the  interests  of the other  Unit
Holders.

          VOTING BY THE PURCHASER. The Purchaser will seek to be admitted to the
Partnership  as a substituted  Unit Holder upon  consummation  of the Offer and,
when admitted,  will have the right to vote each Unit purchased  pursuant to the
Offer. Even if the Purchaser is not admitted to the Partnership as a substituted
Unit Holder,  the Purchaser  will have the right to vote each Unit  purchased in
the Offer pursuant to the  irrevocable  appointment by tendering Unit Holders of
the Purchaser  and its managing  member and designees as proxies with respect to
the  Units  tendered  by such Unit  Holders  and  accepted  for  payment  by the
Purchaser.  See  Section  3. As a result,  if the  Purchaser  is  successful  in
acquiring a  significant  number of Units  pursuant to the Offer,  the Purchaser
will have the right to vote those Units and thereby significantly  influence all
voting  decisions  of the Unit  Holders  with  respect  to the  Partnership.  In
general,  the  Purchaser  will vote the Units owned by it in whatever  manner it
deems to be in its and the Purchaser Affiliates' best interests,  which, because
of their relationship with the Affiliated  General Partners,  also may be in the
interest of the Affiliated  General Partners,  but may not be in the interest of
other Unit  Holders.  This could (i) prevent  non-tendering  Unit  Holders  from
taking  action they desire but that the Purchaser  opposes,  and (ii) enable the
Purchaser to take action desired but opposed by non-tendering Unit Holders.  For
purposes  of the  preceding  sentence,  the term  "non-tendering  Unit  Holders"
includes  both those Unit  Holders not all of whose  Units were  tendered by the
Unit  Holder in the Offer and those  Unit  Holders  not all of whose  Units were
purchased by the Purchaser in the Offer because of proration.  Under the Limited
Partnership Agreement, Unit Holders holding a majority of the Units are entitled
to take action (without  concurrence of the General  Partners) with respect to a
variety  of  matters,  including:  removal of a General  Partner  and in certain
circumstances election of new or successor General Partners;  dissolution of the
Partnership;  the  sale  of  all or  substantially  all  of  the  assets  of the
Partnership;  and most types of amendments to the Limited Partnership Agreement.
See Section 7.

          FINANCING ARRANGEMENTS.  The Purchaser expects to pay for the Units it
purchases pursuant to the Offer with funds provided by Purchaser Affiliates as a
capital  contribution.  See  Section  12.  It  is  possible,  however,  that  in
connection with its future  financing  activities,  the Purchaser may pledge the
Units as  collateral  for loans,  or otherwise  agree to terms which provide the
Purchaser with incentives to generate  substantial  near-term cash flow from the
Purchaser's  investment in the Units. This could be the case, for example,  if a
loan has a "balloon"  maturity after a relatively  short time or bears a high or
increasing  interest rate. In such a situation,  the Affiliated General Partners
may experience a conflict of interest in seeking to reconcile the best interests
of the  Partnership  with the need of its  affiliates  for  cash  flow  from the
Partnership's activities.  See "Conflicts of Interest with Respect to the Offer"
above.

          TRANSACTIONS WITH AFFILIATES.  WRMC, an affiliate of the Purchaser, is
the  management  agent  for the  Fieldpointe  Complex  owned  by the  Carrollton
Partnership.  The  Carrollton  Partnership  paid or  accrued  fees for  property
management and other services  provided by WRMC in the amounts of  approximately
$86,040,  $83,958 and $82,012 for the years ended  December 31,  1997,  1996 and
1995, respectively.  WRMC was owed by the Carrollton Partnership accrued fees in
the amount of $35,659 at March 31, 1998.  In addition,  at March 31, 1998,  WRMC
was  owed by the  Carrollton  Partnership  $166,000  for past  years'  operating
advances.

          WRC-87A,  a General  Partner and an  affiliate  of the  Purchaser,  is
entitled to an annual  investor  services  fee, to the extent that such investor
services  are not provided by an  independent  third  party.  Investor  services
include  maintenance of Partnership  books and records and the  preparation  and
distribution to Unit Holders of reports and other  information.  The Partnership
and/or the  Operating  Partnerships  paid or accrued fees for investor  services
provided  by WRC-87A  during  1997,  1996 and 1995 in the  amounts  of  $65,873,
$65,971 and  $83,975,  respectively,  and,  in the amount of $15,468  during the
three month period ended March 31, 1998.

          LaMere  Associates,  Inc.,  an  entity  in which an  affiliate  of the
Purchaser owns a 20% interest,  receives  premiums in connection  with property,
workers compensation, liability and umbrella insurance coverage


                                     - 21 -


<PAGE>

provided to the  Carrollton  Partnership.  The Carrollton  Partnership  incurred
premiums in connection  with such insurance  coverage during 1997, 1996 and 1995
of $45,864 , $47,303 and $49,104, respectively.

          As of March 31,  1998,  the  Carrollton  Partnership  owed its general
partners and their affiliates $65,154 relating to prior years' advances.

          SECTION 11. CERTAIN INFORMATION CONCERNING THE PURCHASER.

          THE  PURCHASER.  The  Purchaser  is a newly  formed  Delaware  limited
liability  company  organized for the purpose of making the Offer and which sole
managing  member is Mr.  Richman.  The Purchaser has not engaged in any business
activity other than in connection  with the Offer and has no significant  assets
or  liabilities  at the present  time,  other than amounts it expects to receive
from Purchaser  Affiliates as a capital  contribution.  Upon consummation of the
Offer,  the Purchaser's  only  significant  assets will be the Units it acquires
pursuant to the Offer and the remaining cash, if any.

          The principal executive offices of the Purchaser are located at 599 W.
Putnam Avenue,  Greenwich,  Connecticut 06830, and its telephone number is (203)
869-0900. For certain information  concerning the members of the Purchaser,  see
Schedule I to this Offer to Purchase.

          Except as otherwise set forth herein, none of the Purchaser, Purchaser
Affiliates  or, to the best of the  Purchaser's  knowledge,  any of the  persons
listed on Schedule I hereto, or any affiliate of the foregoing, (i) beneficially
owns or has a right to acquire any Units,  (ii) has effected any  transaction in
the  Units  in the  last  60  days,  or  (iii)  has any  contract,  arrangement,
understanding  or  relationship  with  any  other  person  with  respect  to any
securities  of the  Partnership,  including,  but  not  limited  to,  contracts,
arrangements,  understandings or relationships concerning the transfer or voting
thereof, joint ventures, loan or option arrangements,  puts or calls, guarantees
of loans, guarantees against loss or the giving or withholding of proxies.

          SECTION 12. SOURCE OF FUNDS. The Purchaser expects that  approximately
$2,561,000 plus fees and expenses will be required to purchase 394,000 Units, if
tendered, and to pay related fees and expenses. The Purchaser expects to receive
such amount from Purchaser Affiliates as a capital contribution.

          SECTION 13. BACKGROUND OF THE OFFER.

          GENERAL  BACKGROUND.  The  Partnership  was  organized  by the General
Partners  in  1987 to  invest  in  luxury  multi-family  residential  complexes.
Pursuant to the Partnership Prospectus, as supplemented, the Partnership offered
up to $50 million of Units at an offering price of $20 per Unit. The offering of
Units was terminated in February 1988 after raising $19,687,380 from the sale of
984,369 Units.  With the proceeds of the offering the Partnership  purchased its
interests in the Operating  Partnerships.  In order to provide Unit Holders with
7% guaranteed cash distributions  required to be made through December 31, 1993,
the  Partnership  utilized a portion of the proceeds of the offering to purchase
guaranteed investment  contracts.  The last such cash distributions were made in
January  1995. In total,  original  investors in the  Partnership  have received
distributions  of $468.50 per $1,000  investment  since 1987,  virtually  all of
which were generated by payments under the guaranteed investment contracts.  The
guaranteed  investment contracts have also been used for the payment of investor
services fees. According to the Partnership's  public filings,  significant cash
flow distributions from the property held by the Columbia  Partnership,  because
of the restrictions on cash flow  distributions  under the terms of the Columbia
Partnership's  refinanced  mortgage  obligations,  are not likely to occur.  If,
however,  the Columbia  Partnership was successful in renegotiating the terms of
or replacing its mortgage  indebtedness to permit cash flow distributions,  such
cash  flow  could  be  available  for  distributions  to the Unit  Holders.  For
information on the potential refinancing of the Columbia  Partnership's mortgage
obligations, please see "Introduction -- Distributions".

          Prior  to the  third  quarter  of  1993,  the  Operating  Partnerships
experienced  significant  cash flow  problems  because  of the high cost of debt
service on the mortgage financing for the Complexes. During the


                                     - 22 -


<PAGE>

second  and  third  quarters  of 1993,  the  mortgages  for the  Complexes  were
refinanced.  As a  result,  the  Partnership's  results  of  operation  improved
considerably,  due primarily to a significant  decrease in interest  expense and
the ability to sustain high occupancy rates.

          The  Units  are  highly  illiquid.  The  Units  do  not  trade  on any
securities  exchange or in any other organized trading market, and the secondary
market sales activity for the Units has been limited and sporadic.  See "Trading
History of Units"  below.  The  trading  prices  for the Units in the  secondary
market has been steeply  discounted  compared to the offering price of the Units
and the  other  measures  of  value  discussed  below,  particularly  after  the
expiration of the  Partnership's  obligation to pay to Unit holders an annual 7%
return  through  December 31, 1993.  The  Purchaser  believes that these steeply
discounted trading prices do not reflect the value of the underlying  investment
interests of the Partnership in the Operating Partnerships,  especially in light
of  the  improved  operations  of  the  Operating   Partnerships  following  the
refinancing of their mortgage indebtedness in 1993.

          The  MacKenzie  Offer was  commenced  on June 29,  1998.  Prior to the
Partnership's  filing of its Schedule  14D-9 in  connection  with the  MacKenzie
Offer,  WRRC advised the Partnership  that  affiliates of WRRC were  considering
making an offer to acquire Units for cash. While no definitive  decision to make
such an offer was  reached at that time,  WRRC  indicated  that if such an offer
were to proceed,  that offer would be commenced  prior to the scheduled July 31,
1998  expiration  date of the MacKenzie Offer so that Unit Holders would have an
opportunity to review and consider such additional offer before deciding whether
to tender any Units in response to the  MacKenzie  Offer.  WRRC is an Affiliated
General Partner and is  beneficially  owned by Messrs.  Richman and Wilder,  who
also control the Purchaser.

          The  Purchaser  believes  that an offer for the Units at the  Purchase
Price  affords  those  Unit  Holders  who do not  wish to  continue  to bear the
investment risk of the ownership of Units or who otherwise  desire to dispose of
their Units at this time an  opportunity  to sell their Units at a price that is
substantially  above recent  trading  prices for the Units and above the Everest
and MacKenzie  Offers.  The Purchaser is not making any  recommendation  to Unit
Holders to sell  their  Units,  however,  and the  Purchaser  hopes to realize a
profit at a later time on its purchase of Units in the Offer through future cash
flow or  liquidating  distributions  from  the  Partnership,  through  a  future
disposition of the Units or otherwise.  Other than as set forth in this Offer to
Purchase,  the Purchaser has no current plans to cause the Partnership to effect
any  distributions or to dispose of or otherwise  transfer any Units acquired by
the Purchaser in the Offer.

          DETERMINATION  OF PURCHASE PRICE. In establishing  the Purchase Price,
the  Purchaser  reviewed  certain  publicly  available  information  and certain
information  known to it and its affiliates,  including among other things:  (i)
the Limited  Partnership  Agreement of the Partnership,  as amended to date, and
the  limited  partnership  agreements  of the  Operating  Partnerships,  each as
amended to date; (ii) the  Partnership's  Form 10-K; (iii) the operating budgets
with respect to the  Complexes for 1998;  (iv) the MacKenzie and Everest  Offers
and (v) other  information  obtained by the affiliates of the Purchaser in their
capacities as providers of property management, asset management and partnership
administration  services  to the  Partnership.  Based on that  information,  the
Purchaser considered the factors discussed below.

          TRADING  HISTORY OF UNITS.  Secondary  market  sales  activity for the
Units,  including  privately  negotiated  sales,  has been limited and sporadic.
According to  information  obtained from the  Partnership,  from July 1, 1997 to
July 1, 1998 an aggregate of 25,203 Units  (representing  approximately 2.56% of
the total weighted  outstanding  Units) were  transferred in sale  transactions.
Gross sales prices during this period,  as reported by the  Partnership,  ranged
from $1.00 per Unit to $2.50 per Unit. The gross sales prices 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;  thus the  Purchaser  does not know whether the
information is complete.  Moreover, the transfer documentation  submitted to the
General  Partners  often does not include the  requested  price  information  or
contains conflicting information as to the actual sales price. Accordingly, Unit
Holders should not rely upon the accuracy of this information.  In addition, the
Everest Offer was for $3.50 per Unit for up to 42,234 Units and the MacKenzie


                                     - 23 -


<PAGE>

Offer is for $5.00 per Unit for up to 196,875  Units.  Responses  to such Offers
are not yet known by the Partnership.

          The  Purchaser   believes  that,   although   secondary  market  sales
information  may not be a reliable  measure of value  because of the limited and
inefficient  nature of the market for Units, this information may be relevant to
a Unit  Holder's  decision  as to whether to tender  its Units  pursuant  to the
Offer. At present, privately negotiated sales, tender offers for Units and sales
through  intermediaries  (e.g.,  through the trading system operated by American
Partnership  Board,  Inc.,  which publishes sell offers by Unit Holders) are the
only means available to a Unit Holder to liquidate an investment in Units (other
than the Offer)  because  the Units are not listed or traded on any  exchange or
quoted on The Nasdaq Stock Market.

          PURCHASER'S PRO FORMA ESTIMATE OF NET LIQUIDATION  VALUE PER UNIT. The
Purchaser  is  offering  to  purchase  Units,  which are a  relatively  illiquid
investment,  and is not offering to purchase the Partnership's underlying assets
or assume any of its liabilities.  Consequently,  the Purchaser does not believe
that the per-Unit amount which might be distributed to Unit Holders  following a
future sale of the  Complexes  necessarily  reflects the present fair value of a
Unit. Conversely,  the realizable value of the Partnership's assets clearly is a
relevant  factor in determining  the price a prudent  purchaser  would offer for
Units. In considering this factor, the Purchaser made a pro forma calculation of
the amount each Unit Holder might receive in a theoretical  orderly  liquidation
of the Partnership (which may not be realistically possible, particularly in the
near term, due to the general  difficulty of disposing of real estate in a short
period of time,  and other  factors,  including  the  restrictions  on cash flow
distribution on the Westmont property owned by the Columbia  Partnership and the
Federal  Housing  Administration's  (the "FHA")  regulations  applicable  to the
Fieldpointe   property  owned  by  the  Carrollton   Partnership),   based  upon
capitalizing  at a rate  of  8.5%  the  combined  net  operating  income  of the
Complexes,  totalling  approximately  $4,070,000,  as disclosed in the Form 10-K
(such capitalized  combined net operating  income,  the "Gross Real Estate Value
Estimate").  The Purchaser based its pro forma liquidation analysis on the Gross
Real Estate Value  Estimate  because the Purchaser  believes that the Gross Real
Estate  Value  Estimate  represents a  reasonable  estimate,  based on currently
available information, of the values of the Complexes.

          In  estimating  the pro forma  net  liquidation  value  per Unit,  the
Purchaser  adjusted  its Gross  Real  Estate  Value  Estimate  of  approximately
$48,000,000  by deducting (i) mortgages  payable of  approximately  $34,450,000,
(ii) amounts due to General Partners and affiliates of approximately  $4,100,000
and  (iii)  assumed  closing  costs  and  brokerage  expenses  of  approximately
$1,675,000  (3.5% of the  Gross  Real  Estate  Value  Estimate),  and by  adding
approximately  $4,700,000  in  cash  and  reserves.  The  result,  approximately
$12,350,000,  represents the Purchaser's pro forma estimate of the aggregate net
liquidation  proceeds  which could be realized on an orderly  liquidation of the
Partnership,  based on the assumptions  implicit in the  calculations  described
above.

          To complete  its pro forma  estimate of the amount of the  theoretical
liquidation proceeds that would be distributable per Unit, the Purchaser divided
the estimated  aggregate net liquidation  proceeds of $12,350,000 by the 984,369
Units  outstanding  as of  July 7,  1998.  The  resulting  estimated  pro  forma
liquidation value was approximately $12.55 per Unit (the "Estimated  Liquidation
Value").

          The  Purchaser's  pro forma  liquidation  analysis  described above is
merely  theoretical  and does not itself  reflect the value of the Units because
(i) there is no assurance  that any such  liquidation  in fact will occur in the
foreseeable  future,  (ii) any  liquidation  in which the estimated  fair market
values  described  above might be realized  would take a period of time,  during
which time the  Partnership and its partners would continue to be exposed to the
risk of fluctuations  in asset values because of changing market  conditions and
other factors and (iii) the Westmont property owned by the Columbia  Partnership
is  subject  to  certain   restrictions  on  cash  flow  distributions  and  the
Fieldpointe  property  owned by the  Carrollton  Partnership  is  subject to FHA
regulations.  In light of these  factors,  the  Purchaser  believes  the  actual
current  value of the  Units is  substantially  less  than its  estimate  of the
Estimated Liquidation Value. Conversely, there is a substantial possibility that
the per-Unit value realized in an orderly  liquidation could be greater than the
Estimated  Liquidation  Value. For example,  the Purchaser's  calculation of the
Gross Real Estate Value Estimate


                                     - 24 -


<PAGE>

is based on the 1997 year end audited results of the Operating Partnerships.  As
the real estate market in the eastern United States during 1998 has continued to
improve,  it is reasonably likely that the 1998 audited results of operations of
the Operating  Partnerships  would show  increased net operating  income for the
Complexes,  and possibly a reduced  capitalization rate resulting from decreases
in interest  rates  generally,  as compared to 1997.  Furthermore,  the analysis
described  above is based on a series of  assumptions,  some of which may not be
correct. Accordingly, this analysis should be viewed merely as indicative of the
Purchaser's  approach  to  valuing  Units and not as any way  predictive  of the
likely result of any future transactions.

          The Purchase Price  represents the price that the Purchaser is willing
to pay for the  Units.  No  independent  third  party has been  retained  by the
Purchaser  to evaluate or render an opinion  with respect to the fairness of the
Purchase  Price,  and  no  appraisals  of any of  the  properties  owned  by the
Partnership have been obtained by the Purchaser.

          SECTION 14. CONDITIONS OF THE OFFER. Notwithstanding any other term of
the Offer,  the  Purchaser  will not be required to accept for payment or to pay
for any Units tendered if all authorizations,  consents, orders or approvals of,
or  declarations  or filings with, or 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 prior to the Expiration  Date.  Furthermore,  notwithstanding  any
other term of the Offer and in addition to the Purchaser's right to withdraw the
Offer at any time before the Expiration Date, the Purchaser will not be required
to accept for payment or pay for any Units not theretofore  accepted for payment
or paid for and may  terminate  or amend the  Offer as to such  Units if, at any
time on or after the date of the Offer and before the  Expiration  Date,  any of
the following conditions exists:

          (a) a  preliminary  or  permanent  injunction  or  other  order of any
federal or state court,  government  or  governmental  authority or agency shall
have been issued and shall remain in effect which (i) makes  illegal,  delays or
otherwise directly or indirectly  restrains or prohibits the making of the Offer
or the  acceptance  for  payment,  purchase  of or payment  for any Units by the
Purchaser,  (ii) imposes or confirms limitations on the ability of the Purchaser
effectively to exercise full rights of ownership of any Units, including without
limitation the right to vote any Units acquired by the Purchaser pursuant to the
Offer or otherwise on all matters properly  presented to the Partnership's  Unit
Holders,  (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,  operations,  results of  operations or prospects of the Purchaser or
the Partnership;

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

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

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


                                     - 25 -


<PAGE>

suspension of, or imposition 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; or

          (e) it shall have been publicly  disclosed or the Purchaser shall have
otherwise  learned  that,  except for or as a result of the MacKenzie or Everest
Offers,  (i) more than five  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.

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

          SECTION 15. CERTAIN LEGAL MATTERS.

          GENERAL.  The Purchaser is not aware of any filings with, or 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,  other than the filing of a Tender  Offer  Statement  on
Schedule  14D-1 with the  Commission  (which  has  already  been  filed) and any
required  amendments  thereto.  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.  Although  there is no  present  intent to delay the
purchase of Units  tendered  pursuant to the Offer  pending  receipt of any such
additional approval or the taking of any such action,  there can be no assurance
that any such  additional  approval  or  action,  if needed,  would be  obtained
without substantial  conditions or that adverse consequences might not result to
the Partnership's  business, or that certain parts of the Partnership's business
might not have to be disposed of or other substantial  conditions  complied with
in order to  obtain  such  approval  or  action,  any of which  could  cause the
Purchaser to elect to terminate the Offer without purchasing Units thereunder.

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

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

          SECTION 16. FEES AND EXPENSES. Except as set forth in this Section 16,
the  Purchaser  will not pay any fees or  commissions  to any broker,  dealer or
other  person  for  soliciting  tenders  of Units  pursuant  to the  Offer.  The
Purchaser  has  retained  Shareholder   Communications  Corporation  to  act  as
Information  Agent  and  Service  Data  Corporation  to  act  as  Depositary  in
connection with the Offer. The Purchaser will pay the Information  Agent and the
Depositary  reasonable and customary  compensation for their respective services
in connection with the Offer, plus reimbursement for out-of-pocket expenses, and
has agreed to indemnify the Information Agent and the Depositary against certain
liabilities and expenses in connection  therewith,  including  liabilities under
the federal  securities laws. The Purchaser will also pay all costs and expenses
of printing and mailing the Offer and its legal fees and expenses.

          SECTION  17.  MISCELLANEOUS.   The  Purchaser  is  not  aware  of  any
jurisdiction  in  which  the  making  of the  Offer  is not in  compliance  with
applicable law. If the Purchaser  becomes aware of any jurisdiction in which the
making  of the  Offer  would  not be in  compliance  with  applicable  law,  the
Purchaser  will make a good faith  effort to comply with any such law. If, after
such good faith effort, the Purchaser cannot comply with any such law, the Offer
will not be made to (nor will  tenders  be  accepted  from or on behalf of) Unit
Holders residing in such jurisdiction.  In those  jurisdictions whose securities
or blue sky laws require


                                     - 26 -


<PAGE>

the Offer to be made by a licensed broker or dealer, the Offer will be deemed to
be made on behalf of the Purchaser by one or more registered  brokers or dealers
licensed under the laws of that jurisdiction.

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

          The Purchaser has filed with the  Commission a Tender Offer  Statement
on Schedule  14D-1,  pursuant to Rule 14d-3 under the Exchange  Act,  furnishing
certain  additional  information  with  respect  to  the  Offer,  and  may  file
amendments  thereto.  The Schedule 14D-1 and any amendments  thereto,  including
exhibits,  may be inspected and copies may be obtained at the same places and in
the same  manner  as set  forth in  Section  9  (except  that  they  will not be
available at the regional offices of the Commission).


                                               West Putnam Housing Investors LLC


July 24, 1998


                                     - 27 -


<PAGE>

                                   SCHEDULE I

               INFORMATION REGARDING THE MEMBERS OF THE PURCHASER


Set forth in the table below are the name and the present principal  occupations
or employment and the name, principal business and address of any corporation or
other organization in which such occupation or employment is conducted,  and the
five-year  employment  history of the  members  of the  Purchaser.  Each  person
identified below is a United States citizen.  The principal  business address of
the Purchaser and,  unless  otherwise  indicated,  the business  address of each
person identified below, is c/o Wilder Richman Resources  Corporation,  599 West
Putnam Avenue, Greenwich, CT 06830.


NAME, PRESENT PRINCIPAL OCCUPATION OR
EMPLOYMENT AND FIVE-YEAR EMPLOYMENT HISTORY

          Mr. Richman  graduated from the Columbia  University Law School with a
Juris  Doctor  degree,  the  Columbia  University  Graduate  School of  Business
Administration  with a Master of  Business  Administration  degree and  Syracuse
University with a Bachelor of Arts degree in Political Science.  Mr. Richman has
nearly twenty years of extensive experience in the syndication,  development and
management of residential  properties.  From March 1988 to date, Mr. Richman has
been  the  President  and  a  Director  and  a  shareholder  of  Wilder  Richman
Corporation,  also an affiliate of WRRC. From 1986 to date, Mr. Richman has been
the  President  and a  director  of WRRC.  From 1973  until  1979,  Mr.  Richman
practiced  corporate  law in New York  City.  Mr.  Richman  is the  Senior  Vice
President  and a member  of the Board of  Directors  of the  Affordable  Housing
Coalition  and has been a member of the National  Advisory  Board of the Housing
and Development  Reporter, a bi-weekly  publication,  a frequent speaker on real
estate syndication, a member of the National Leased Housing Association, and has
appeared  on  National   Public  Radio  and  American   Broadcasting   Company's
"Nightline" program.

          Robert H. Wilder,  Jr., is the Executive Vice President and a Director
of WRRC.  Mr.  Wilder  received an M.B.A.  degree form the  Colombia  University
Graduate School of Business Administration,  and a B.A. degree in economics from
University  of  Michigan.  For  nearly 25 years Mr.  Wilder  has been one of the
leading  developers of affordable housing in suburban and upstate New York. From
1979 to date Mr.  Wilder has been the Chairman of the Board and a Director and a
shareholder  of Wilder  Richman  Corporation,  an affiliate  of WRRC.  From 1988
through  1995,  Mr.  Wilder was the  President  and sole  shareholder  of Wilder
Property  Companies,  Inc. Mr.  Wilder is currently a Managing  Member of Wilder
Balter Partners,  L.L.C. and his principal  business address is 570 Taxter Road,
Elmsford,  NY 10523. Mr. Wilder is a licensed real estate broker in New York and
Connecticut.


                                     - 28 -


<PAGE>

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


                        The Depositary for the Offer is:

                            Service Data Corporation
                             2424 South 130th Circle
                                 Omaha, NE 68144

                            Toll Free: (800) 443-6034
                            Facsimile: (402) 330-8688



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


                     The Information Agent for the Offer is:

                     Shareholder Communications Corporation

                            (800) 733-8481, Ext. 415
                                   (Toll Free)


                                     - 29 -


                       ASSIGNMENT OF PARTNERSHIP INTEREST
           FOR THE TENDER OF UNITS OF LIMITED PARTNERSHIP INTEREST IN
                               SECURED INCOME L.P.
              PURSUANT TO THE OFFER TO PURCHASE DATED JULY 24, 1998

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


        THE OFFER, WITHDRAWAL RIGHTS AND PRORATION PERIOD WILL EXPIRE AT
       12:00 MIDNIGHT, NEW YORK TIME, ON AUGUST 20, 1998, UNLESS THE OFFER
                                   IS EXTENDED

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



                        The Depositary for the Offer is:

                            SERVICE DATA CORPORATION
                             2424 South 130th Circle
                              Omaha, Nebraska 68144
                            Toll Free (800) 443-6034
                            Facsimile (402) 330-8688


         IF YOU  HAVE  ANY  QUESTIONS  OR NEED  ASSISTANCE  IN  COMPLETING  THIS
ASSIGNMENT  OF  PARTNERSHIP   INTEREST,   PLEASE  CALL  OUR  INFORMATION  AGENT,
SHAREHOLDER COMMUNICATIONS CORPORATION,  TOLL FREE AT (800) 733-8481,  EXTENSION
415.

         DELIVERY OF THIS  ASSIGNMENT  OF  PARTNERSHIP  INTEREST (OR A FACSIMILE
COPY) OR ANY OTHER  REQUIRED  DOCUMENTS  TO AN  ADDRESS  OTHER THAN AS SET FORTH
ABOVE DOES NOT CONSTITUTE VALID DELIVERY.

               PLEASE CAREFULLY READ THE ACCOMPANYING INSTRUCTIONS

Ladies and Gentlemen:

         The undersigned  hereby tenders to West Putnam Housing Investors LLC, a
Delaware  limited  liability  company  (the  "Purchaser"),  the  number  of  the
undersigned's units of limited partnership  interest ("Units") in Secured Income
L.P., a Delaware limited partnership (the "Partnership"),  specified below, at a
price of $6.50 per Unit (the "Purchase Price"),  net to the seller in cash, upon
the terms and subject to the conditions set forth in the offer to purchase dated
July  24,  1998  (the  "Offer  to   Purchase"),   receipt  of  which  is  hereby
acknowledged,  and in this Assignment of Partnership  Interest (which,  together
with any supplements or amendments,  collectively  constitute the "Offer').  The
undersigned understands and agrees that the Purchase Price will automatically be
reduced by the aggregate amount of  distributions  per Unit, if any, made by the
Partnership  on or after  July  24,  1998  and  prior  to the date on which  the
Purchaser pays for the Units purchased  pursuant to the Offer.  Holders of Units
("Unit  Holders")  who  tender  their  Units  will not be  obligated  to pay any
commissions  or  Partnership  transfer  fees with  respect to the sales of Units
pursuant to the Offer, which commissions and Partnership  transfer fees, if any,
will be borne by the Purchaser.  The Purchaser reserves the right to transfer or
assign, in whole or from time to time in part, to one or more of its affiliates,
the right to purchase Units tendered pursuant to the Offer.


<PAGE>

         Subject to and effective upon acceptance for payment of and payment for
the Units tendered hereby, the undersigned  hereby sells,  assigns and transfers
to or upon the order of the  Purchaser  all right,  title and interest in and to
all  of the  Units  tendered  hereby.  The  undersigned  understands  that  upon
acceptance for payment of and payment for the tendered Units, the Purchaser will
be entitled to seek admission to the Partnership as a substituted Unit Holder in
substitution for the undersigned as to all the tendered Units.

         The  undersigned  irrevocably  appoints the  Purchaser and its managing
member and designees (each, an "Agent") as the  attorneys-in-fact and proxies of
the undersigned,  each with full power of  substitution,  to exercise all voting
and other  rights  with  respect to the Units  tendered by the  undersigned  and
purchased by the Purchaser. Such power of attorney and proxy shall be considered
coupled  with an interest in the  tendered  Units and is  irrevocable.  When the
Units tendered hereby are accepted for payment  pursuant to the Offer, all prior
proxies  and powers  given by the  undersigned  with  respect to the Units will,
without further action, be revoked,  and no subsequent  proxies or powers may be
given (and,  if given,  will not be  effective).  Each of the Agents will,  with
respect to the Units,  be  empowered  to exercise all voting and other rights of
the undersigned as they in their sole discretion may deem proper, whether at any
meeting of the  Partnership's  Unit  Holders,  by written  consent or otherwise,
subject to the  restrictions  in the Amended and  Restated  Agreement of Limited
Partnership of the  Partnership.  The foregoing proxy and power may be exercised
by the Purchaser or any of the other persons referred to above acting alone.

         In addition to and without  limiting the  generality of the  foregoing,
the  undersigned  hereby  irrevocably  (a)  appoints  each of the  Agents as the
undersigned's  attorneys-in-fact,  each with full power of substitution, with an
irrevocable  instruction  to each Agent to  execute  all or any  instruments  of
transfer  and/or other  documents in such Agent's  discretion in relation to the
Units tendered hereby and accepted for payment by the Purchaser, and to take all
such other actions as may in the opinion of such Agent be necessary or expedient
for the purpose of, or in connection with, the  undersigned's  acceptance of the
Offer and to vest in the Purchaser,  or as it may direct, those Units, effective
when and only to the extent that the  Purchaser  accepts the tendered  Units for
payment;  (b) authorizes and requests the Partnership  and its general  partners
(the  "General  Partners") to take any and all acts as may be required to effect
the transfer of the  undersigned's  Units to the Purchaser (or its designee) and
admit the  Purchaser  (or its  designee)  as a  substituted  Unit  Holder in the
Partnership;  (c)  assigns to the  Purchaser  and its  assigns all of the right,
title and interest of the undersigned in and to any and all  distributions  made
by the  Partnership  from and after the date on which the Purchaser pays for the
Units tendered by the  undersigned;  (d) grants to the Purchaser and its assigns
the right to receive any and all  distributions  made by the  Partnership  on or
after  the date on  which  the  Purchaser  pays for the  Units  tendered  by the
undersigned  (regardless of the record date for any such  distribution),  and to
receive all benefits and otherwise  exercise all rights of beneficial  ownership
of such  Units;  (e)  empowers  any of the Agents to execute  and deliver to the
General  Partners a change of address form  instructing the General  Partners to
send any and all future  distributions to the address specified in the form, and
to  endorse  any  check  payable  to or  upon  the  order  of such  Unit  Holder
representing a distribution  to which the Purchaser is entitled  pursuant to the
terms of the Offer, in each case in the name and on behalf of the tendering Unit
Holder;  and (f)  agrees not to  exercise  any  rights  pertaining  to the Units
without the prior consent of the Purchaser.

         The  undersigned  hereby  represents and warrants that the  undersigned
owns the Units  tendered  hereby  and has full  power and  authority  to validly
tender,  sell,  assign and transfer the Units tendered  hereby and that when the
same are purchased by the Purchaser, the Purchaser will acquire good, marketable
and  unencumbered  title  thereto,  free and clear of all  liens,  restrictions,
charges,  encumbrances,   conditional  sales  agreements  or  other  obligations
relating to the sale or transfer thereof,  and such Units will not be subject to
any adverse claims. The undersigned will, upon request,  execute and deliver any
additional  documents  deemed by the  Purchaser  to be necessary or desirable to
complete the sale, assignment and transfer of the Units tendered hereby.

         The  undersigned  understands  that a tender of Units  pursuant  to the
procedures  described in the Offer to Purchase and in the  Instructions  to this
Assignment of Partnership  Interest will constitute a binding  agreement between
the  undersigned  and the Purchaser upon the terms and subject to the conditions
of the Offer. All


                                      - 2 -


<PAGE>

authority  herein conferred or agreed to be conferred shall survive the death or
incapacity of the undersigned,  and any obligation of the undersigned  hereunder
shall be  binding  upon the  heirs,  personal  representatives,  successors  and
assigns of the undersigned.

         THIS TENDER IS IRREVOCABLE,  EXCEPT THAT UNITS TENDERED PURSUANT TO THE
OFFER MAY BE WITHDRAWN AS DESCRIBED IN SECTION 4 OF THE OFFER TO PURCHASE.


                                      - 3 -


<PAGE>



<TABLE>
<CAPTION>
                                PLEASE COMPLETE ALL OF THE APPLICABLE BOXES BELOW.


- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                     DESCRIPTION OF CERTIFICATE(S)
                                                                                             BEING TENDERED
                        MAILING ADDRESS                                                     (PLEASE FILL IN)
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                           TOTAL                        NUMBER OF
                                                                                           NUMBER OF                      UNITS
                                                                                           UNITS                          BEING
             NAME(S) AND ADDRESS(ES) OF REGISTERED                                         REPRESENTED                  TENDERED
                    OWNER(S) AS SHOWN ON THE                           CERTIFICATE         BY THE                       FROM EACH
                 RECORDS OF SECURED INCOME L.P.                         NUMBER(S)          CERTIFICATE                 CERTIFICATE
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>                      <C>                           <C>

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

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

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

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

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

                                                               -------------------------------------------------------------------
                                                                      (ATTACH
                                                                     SEPARATE
                                                                    SCHEDULE IF
                                                                     NECESSARY)                                            TOTAL:
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


         DELIVERY OF THIS INSTRUMENT TO AN ADDRESS OTHER THAN AS SET FORTH ABOVE
DOES  NOT  CONSTITUTE  A VALID  DELIVERY.  YOU  MUST  SIGN  THIS  ASSIGNMENT  OF
PARTNERSHIP  INTEREST  IN THE  APPROPRIATE  SPACE  THEREFOR  PROVIDED  BELOW AND
COMPLETE THE SUBSTITUTE FORM W-9 SET FORTH BELOW.

         THE INSTRUCTIONS  ACCOMPANYING THIS ASSIGNMENT OF PARTNERSHIP  INTEREST
SHOULD BE READ  CAREFULLY  BEFORE THIS  ASSIGNMENT  OF  PARTNERSHIP  INTEREST IS
COMPLETED.


                                      - 4 -


<PAGE>

         Please issue  checks in the amount of the  Purchase  Price to which the
undersigned  is  entitled  pursuant  to the Offer in the name and to the address
indicated on the records of Secured Income L.P. unless otherwise indicated under
Special Payment Instructions or Special Delivery Instructions below.


<TABLE>
<CAPTION>

- --------------------------------------------------------------            ---------------------------------------------------------
                      SPECIAL PAYMENT
                        INSTRUCTIONS                                                       SPECIAL DELIVERY INSTRUCTIONS
- --------------------------------------------------------------            ---------------------------------------------------------
<S>                                                                        <C>
        Do not complete unless check(s) for the                                      Do not complete unless check(s) for the
Purchase Price are to be issued to someone other than                       Purchase Price are to be mailed to someone other than
the registered owner(s).  (See Instruction 1)                               the registered owner(s) or to an address different from
                                                                            the address to which this Assignment of Partnership
                                                                            Interest was sent.  (See Instruction 1)



Issue check to:                                                             Mail check to:

Name:                                                                       Name:
                       (Please Print)                                                             (Please Print)

Address:                                                                    Address:


                         (Zip Code)                                                                 (Zip Code)

Tax Identification or Social Security Number:

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

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

</TABLE>


                                      - 5 -


<PAGE>



- -------------------------------------------------------------------------------
                                  SIGNATURE(S)

                                                        Dated ____________, 1998

The  undersigned  hereby tenders the number of Units specified above pursuant to
the terms of the Offer.

SIGN __________________________________________________________________________

HERE __________________________________________________________________________

     __________________________________________________________________________

                     (SIGNATURE(S) OF REGISTERED HOLDER(S))

MUST  BE  SIGNED  BY  REGISTERED   OWNER(S)  EXACTLY  AS  NAME(S)  APPEAR(S)  ON
CERTIFICATE(S) BEING SURRENDERED OR BY PERSON(S) AUTHORIZED TO BECOME REGISTERED
OWNER(S)  BY  CERTIFICATES  AND  DOCUMENTS  DELIVERED  WITH THIS  ASSIGNMENT  OF
PARTNERSHIP INTEREST OR BY OTHER AUTHORIZED  PERSON(S).  IF SIGNED BY A TRUSTEE,
EXECUTOR, ADMINISTRATOR, GUARDIAN, ATTORNEY-IN-FACT, OFFICER OF A CORPORATION OR
OTHER PERSON ACTING IN A FIDUCIARY OR REPRESENTATIVE CAPACITY,  PLEASE SET FORTH
FULL TITLE. (SEE INSTRUCTIONS 1 AND 5)

NAME(S) ________________________________________________________________________

        ________________________________________________________________________
                                 (Please Print)

CAPACITY  _____           ADDRESS ______________________________________________
                                                                        Zip Code

TAX IDENTIFICATION OR SOCIAL SECURITY NO. ______________________________________
                                                        (See Form W-9)
AREA CODE AND TELEPHONE NUMBER _________________________________________________

                            GUARANTEE OF SIGNATURE(S)
                               (See Instruction 1)

AUTHORIZED SIGNATURE: __________________________________________________________

NAME: __________________________________________________________________________

NAME OF FIRM: __________________________________________________________________

TITLE: _________________________________________________________________________

ADDRESS: _______________________________________________________________________

AREA CODE AND TELEPHONE NUMBER: ________________________________________________

DATED: _________________________________________________________________________

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


                                      - 6 -


<PAGE>

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
SUBSTITUTE
Form W-9                      PART I -- PLEASE PROVIDE YOUR TIN IN                     ___________________________________  
Department of the             THE  BOX AT  RIGHT  AND CERTIFY BY                       Social  Security  Number(s) or Employer
Treasury  Internal  Revenue   SIGNING AND DATING BELOW                                 Identification Number 
Service
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                           <C>
PAYER'S REQUEST
FOR TAXPAYER                  PART 2 --  Certification  -- Under penalties of perjury,  I certify that: (1) The number shown on  
IDENTIFICATION                this form is my correct  Taxpayer Identification  Number  ("TIN") (or I am waiting for a number to 
NUMBER (TIN)                  be issued to me) and (2) I am not subject to back-up withholding because I have not been notified
                              by the Internal Revenue Service ("IRS") that I am subject to back-up  withholding as a result of  
                              a  failure  to  report  all   interest  or dividends,  or the IRS has  notified me that I am no 
                              longer subject to back-up withholding.


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

                              PART 3 --  Awaiting  TIN -- You must check the box  below  if you  are  awaiting  a TIN to be
                              assigned to you. See also the  Certificate  of Awaiting Taxpayer Identification Number below.

                              [   ]  Awaiting TIN

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

                              Certification  Instructions  -- You must cross out item (2) above if you have  been  notified by the 
                              IRS that  you are  subject  to  back-up withholding because of underreporting interest or dividends on
                              your tax return.  However,  if after being  notified by the IRS that you were subject to back-up  
                              withholding  you  received another notification from the IRS that you are no longer subject to back-up
                              withholding,  do not cross out item (2)


                              SIGNATURE: __________________________                         DATE: _________________

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

             CERTIFICATE OF AWAITING TAXPAYER IDENTIFICATION NUMBER
          *(TO BE COMPLETED ONLY IF THE BOX IN PART 3 ABOVE IS CHECKED)

         I certify  under  penalties of perjury  that a taxpayer  identification
number has not been issued to me, and either (a) I have mailed or  delivered  an
application  to  receive a  taxpayer  identification  number to the  appropriate
Internal Revenue Service Center or Social Security Administration Office, or (b)
I intend to mail or deliver an application in the near future. I understand that
if I do not provide a taxpayer  identification number within 60 days, 31 percent
of all  reportable  payments  made to me  thereafter  will be  withheld  until I
provide such a number.

SIGNATURE: _____________________                              DATE: _______________




- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                      - 7 -


<PAGE>


- --------------------------------------------------------------------------------
              FIRPTA AFFIDAVIT -- CERTIFICATE OF NON-FOREIGN STATUS

         Section 1445 of the Internal Revenue Code of 1986, as amended, provides
that a transferee  of a U.S.  real  property  interest  must withhold tax if the
transferor is a foreign person.  To inform the Purchaser that withholding of tax
is not required upon this  disposition  of a U.S. real  property  interest,  the
undersigned hereby certifies the following as or on behalf of the tendering Unit
Holder named above:

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

         2.       The Unit Holder's Social Security Number (for  individuals) or
                  Employer  Identification  Number (for non-individuals) is (D):
                  ___________; and

         3.       The Unit Holder's address is:   __________________________
                                                  __________________________
                                                  __________________________

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

         Under  penalties  of  perjury,  I  declare  that I have  examined  this
certification  and, to the best of my knowledge and belief, it is true,  correct
and complete.


- -----------------------------                    -------------------------------
         Signature                                           Signature

Title:_________________________                  Title:_________________________

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


                                      - 8 -


<PAGE>

                                  INSTRUCTIONS
                                       TO
                       ASSIGNMENT OF PARTNERSHIP INTEREST
                                       FOR
                               SECURED INCOME L.P.

                FORMING PART OF TERMS AND CONDITIONS OF THE OFFER

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


    IF YOU HAVE ANY QUESTIONS OR NEED ASSISTANCE COMPLETING THE ASSIGNMENT OF
    PARTNERSHIP INTEREST, PLEASE CALL SHAREHOLDER COMMUNICATIONS CORPORATION
                   TOLL FREE AT (800) 733-8481, EXTENSION 415.

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

         1. GUARANTEE OF SIGNATURES.  No signature guarantee is required on this
Assignment  of  Partnership  Interest  (i) if  such  Assignment  of  Partnership
Interest is signed by the  registered  holder of the Units  tendered  therewith,
unless such  holder has  completed  either the box  entitled  "Special  Delivery
Instructions"  or the  box  entitled  "Special  Payment  Instructions"  in  this
Assignment  of  Partnership  Interest,  or (ii) if Units  are  tendered  for the
account of a firm that is a member in good  standing  of the  Security  Transfer
Agent's  Medallion  Program,  the New York Stock  Exchange  Medallion  Signature
Program or the Stock Exchange  Medallion  Program (such a firm being hereinafter
referred to as an "Eligible Institution").

         If a  certificate  representing  Units is  registered  in the name of a
person other than the person(s) signing this Assignment of Partnership  Interest
(or a facsimile thereof), or if payment is to be made, or Units not accepted for
payment  or  not  tendered  are to be  returned,  to a  person  other  than  the
registered  holder,  the  certificate  must be  endorsed  or  accompanied  by an
appropriate  stock  power,  in either case signed  exactly as the name(s) of the
registered  holder(s)  appears on the certificate,  with the signature(s) on the
certificate  or stock  power  guaranteed  by an  Eligible  Institution.  If this
Assignment of Partnership Interest or stock powers are signed or any certificate
is    endorsed    by    trustees,    executors,    administrators,    guardians,
attorneys-in-fact,  officers of  corporations or others acting in a fiduciary or
representative  capacity,  such  persons  should so indicate  when  signing and,
unless waived by the Purchaser, proper evidence satisfactory to the Purchaser of
their authority so to act must be submitted.

         2. DELIVERY OF ASSIGNMENT OF  PARTNERSHIP  INTEREST.  The Assignment of
Partnership  Interest is to be  completed by all Unit Holders who wish to tender
Units in  response  to the Offer.  For a Unit  Holder to validly  tender  Units,
certificates  representing such tendered Units and a properly completed and duly
executed  Assignment of Partnership  Interest (or a facsimile copy),  along with
the required signature  guarantees by an Eligible  Institution (if required) and
any other required documents,  must be received by the Depositary at the address
set  forth  on  the  Assignment  of  Partnership  Interest  on or  prior  to the
Expiration Date (as defined in the Offer to Purchase).

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

         No alternative, conditional or contingent tenders will be accepted, and
no  fractional  Units  will  be  purchased  (except  from a Unit  Holder  who is
tendering  all of the  Units  owned by that Unit  Holder).  All  tendering  Unit
Holders, by execution of the Assignment of Partnership Interest, waive any right
to receive any notice of the acceptance of their Units for payment.


                                      - 9 -


<PAGE>

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

         4. MINIMUM  TENDERS.  A Unit Holder may tender any or all of his or her
Units;  provided,  however,  that because of restrictions  in the  Partnership's
Amended and Restated  Agreement of Limited  Partnership,  in order for a partial
tender to be valid,  after the sale of Units  pursuant  to the  Offer,  the Unit
Holder must continue to hold a minimum of 250 Units,  which  represent a capital
contribution  in the  Partnership of $5,000 (or, in the case of Unit Holders who
hold Units in an  Individual  Retirement  Account,  Keogh or Qualified  Plan, at
least 100 Units,  which  represent a capital  contribution in the Partnership of
$2,000). Tenders of fractional Units will be permitted only by a Unit Holder who
is tendering all Units owned by that Unit Holder.

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

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

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

         When  this  Assignment  of  Partnership   Interest  is  signed  by  the
registered  holder(s) of the certificate(s)  surrendered hereby, no endorsements
of certificates  or separate stock powers are required,  unless payment is to be
issued to a person  other than the  registered  holder(s),  in which  case,  the
certificate(s) surrendered hereby must be endorsed or accompanied by appropriate
stock  powers,  in either case signed  exactly as the name(s) of the  registered
holder(s)  appear(s) on such  certificate(s).  Signatures on such certificate(s)
and stock powers must be guaranteed by an Eligible Institution.

         If this Assignment of Partnership  Interest is signed by a person other
than the registered  holder(s) of the  certificate(s)  surrendered  hereby,  the
certificate(s) surrendered hereby must be endorsed or accompanied by appropriate
stock  powers,  in either case signed  exactly as the name(s) of the  registered
holder(s) appear on the certificate(s). Signatures on such certificates or stock
powers must be guaranteed by an Eligible Institution.

         If certificates are registered in different names (e.g. "John Smith" on
one certificate and "J. Smith" on another) or different forms of ownership (e.g.
as a joint holder and as a trustee),  it will be  necessary  to complete,  sign,
date and submit as many separate  Assignments of  Partnership  Interest as there
are different registrations.

         6. WAIVER OF CONDITIONS.  The Purchaser expressly reserves the absolute
right, in its sole discretion,  to waive any of the specified  conditions of the
Offer, in whole or in part, in the case of any Units tendered.

         7. REQUESTS FOR ASSISTANCE AND ADDITIONAL COPIES. Questions or requests
for assistance may be directed to Shareholder  Communications  Corporation,  the
Information  Agent,  at its address and  telephone  number set forth on the back
cover of the Offer to Purchase.  Additional  copies of the Offer to Purchase and
the  Assignment of  Partnership  Interest may be obtained  from the  Information
Agent.

         8.  SUBSTITUTE  FORM W-9.  Each  tendering  Unit  Holder is required to
provide the Depositary with a correct  taxpayer  identification  number ("TIN"),
generally the Unit Holder's social security or federal  employer  identification
number,  on  Substitute  Form  W-9,  which  is  provided  in the  Assignment  of
Partnership


                                     - 10 -


<PAGE>

Interest.  You must cross out item (2) in the  certification  box on  Substitute
Form W-9 if you are  subject to  back-up  withholding.  Failure  to provide  the
information  on the form may  subject the  tendering  Unit Holder to 31% federal
backup withholding on the payments made to the Unit Holder with respect to Units
purchased pursuant to the Offer. The box in Part 3 of the form may be checked if
the tendering Unit Holder has not been issued a TIN but has applied for a TIN or
intends to apply for a TIN in the near  future.  If the box in Part 3 is checked
and the Depositary is not provided with a TIN within sixty (60) days, thereafter
the  Depositary  will  withhold 31% on all such  payments of the purchase  price
until a TIN is provided to the Depositary.

         9. FIRPTA AFFIDAVIT.  To avoid potential withholding of tax pursuant to
Section 1445 of the Internal  Revenue Code of 1986, as amended (the "Code"),  in
an amount equal to 10% of the purchase price for Units purchased pursuant to the
Offer,  plus the amount of any liabilities of the Partnership  allocable to such
Units, each Unit Holder who or which is a United States person must complete the
FIRPTA Affidavit  contained in the Assignment of Partnership  Interest  stating,
under  penalties  of perjury,  such Unit  Holder's TIN and address and that such
Unit Holder is not a foreign person. Tax withheld under Section 1445 of the Code
is not an additional  tax. If  withholding  results in an  overpayment of tax, a
refund may be obtained from the IRS.

         IMPORTANT:  THE  ASSIGNMENT  OF  PARTNERSHIP  INTEREST  (OR A FACSIMILE
COPY), TOGETHER WITH CERTIFICATES  REPRESENTING THE TENDERED UNITS AND ALL OTHER
REQUIRED  DOCUMENTS,  MUST BE  RECEIVED  BY THE  DEPOSITARY  ON OR  PRIOR TO THE
EXPIRATION DATE.

                             ----------------------
                            IMPORTANT TAX INFORMATION

         To prevent  backup  withholding  on  payments  made to a Unit Holder or
other payee with  respect to Units  purchased  pursuant  to the Offer,  the Unit
Holder is required to notify the Depositary of the Unit Holder's  correct TIN by
completing the form supplied as part of the Assignment of Partnership  Interest,
certifying that the TIN provided on Substitute Form W-9 is correct (or that such
Unit  Holder  is  awaiting  a TIN) and that  (1) the  Unit  Holder  has not been
notified by the  Internal  Revenue  Service  (the "IRS") that the Unit Holder is
subject to backup  withholding  as a result of failure to report all interest or
dividends or (2) the IRS has notified the Unit Holder that the Unit Holder is no
longer  subject  to backup  withholding.  If  backup  withholding  applies,  the
Depositary  is required to withhold 31% of any payments made to the Unit Holder.
Backup  withholding  is not an additional  tax.  Rather,  the federal income tax
liability of persons subject to backup withholding will be reduced by the amount
of tax withheld. If withholding results in an overpayment of taxes, a refund may
be obtained from the IRS.

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

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

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


                                     - 11 -


<PAGE>

                       INDIVIDUAL RETIREMENT ACCOUNT (IRA)

         PLEASE NOTE THAT A TENDERING  BENEFICIAL OWNER OF UNITS WHOSE UNITS ARE
OWNED OF RECORD BY AN INDIVIDUAL  RETIREMENT  ACCOUNT  (IRA) OR OTHER  QUALIFIED
PLAN WILL NOT RECEIVE DIRECT PAYMENT OF THE PURCHASE PRICE. RATHER, PAYMENT WILL
BE MADE TO THE  CUSTODIAN OF SUCH  ACCOUNT OR PLAN.  IF THE UNITS ARE HELD IN AN
IRA  ACCOUNT,  THE  CUSTODIAN  OF  THE  ACCOUNT  MUST  SIGN  THE  ASSIGNMENT  OF
PARTNERSHIP INTEREST.


                                     - 12 -




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

GUIDELINES FOR DETERMINING THE PROPER  IDENTIFICATION  NUMBER TO GIVE THE PAYER.
- -- Social  Security  numbers have nine digits  separated  by two hyphens:  i.e.,
000-00-0000.  Employer identification numbers have nine digits separated by only
one hyphen: i.e., 00-0000000.  The table below will help determine the number to
give the payer.

FOR THIS TYPE OF ACCOUNT:
- -------------------------


1. Individual

2. Two or more individuals 
   (joint account)

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

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

   b. So-called trust account that is
      not a legal or valid trust
      under state law

5. Sole proprietorship


GIVE THE NAME AND
SOCIAL SECURITY  
NUMBER OF --     
- ------------     

The individual

The actual owner of
the account or, if
combined funds, the
first individual on the
account(1)

The minor(2)

The grantor-trustee(1)

The actual owner(1)

The owner(3)


FOR THIS TYPE OF ACCOUNT:  
- -------------------------  

6.  A valid trust, estate, or pension trust

7.  Corporate

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

9.  Partnership

10. A broker or registered nominee

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


GIVE THE NAME AND
EMPLOYER
IDENTIFICATION
NUMBER OF --
- ------------

The legal entity(4)

The corporation

The organization

The partnership

The broker or
nominee

The public entity


(1) List first and circle the name of the person whose  number you  furnish.  If
    only one  person  on a joint  account  has a social  security  number,  that
    person's number must be furnished.
(2) Circle the minor's name and furnish the minor's social security number.
(3) You must show your individual  name, but you may also enter your business or
    "doing  business as" name. You may use either your social security number or
    employer identification number (if you have one).
(4) List first and circle the name of the legal trust, estate, or pension trust.
    (Do not furnish the  identifying  number of the personal  representative  or
    trustee  unless the legal  entity  itself is not  designated  in the account
    title.)

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

OBTAINING A NUMBER
If you don't  have a  taxpayer  identification  number  or you  don't  know your
number,  obtain Form SS-5,  Application  for a Social Security  Number,  or Form
SS-4, Application for an Employer  Identification Number, at the local office of
the Social Security Administration or the Internal Revenue Service and apply for
a number.  United States  resident  aliens who cannot  obtain a social  security
number must apply for an ITIN  (Individual  Taxpayer  Identification  Number) on
Form W-7.

PAYEES EXEMPT FROM BACKUP WITHHOLDING
Payees  specifically  exempted from backup  withholding on payments of interest,
dividends and with respect to broker transactions include the following:

     o    A corporation.
     o    A financial institution.
     o    An organization exempt from tax under section 501(a), or an individual
          retirement plan.
     o    The United States or any agency or instrumentality thereof.


<PAGE>

     o    A state, the District of Columbia,  a possession of the United States,
          or any political subdivision or instrumentality thereof.
     o    A  foreign  government,  or any a  political  subdivision,  agency  or
          instrumentality thereof.
     o    An  international   organization  or  any  agency  or  instrumentality
          thereof.
     o    A dealer in  securities  or  commodities  required  to register in the
          United States, the District of Columbia, or a possession of the United
          States.
     o    A real estate investment trust.
     o    A common trust fund operated by a bank under section 584(a).
     o    An exempt charitable  remainder trust, or a non-exempt trust described
          in  section  4947.  o An  entity  registered  at all  times  under the
          Investment Company Act of 1940.
     o    A foreign central bank of issue.

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

     o    Payments to nonresident  aliens  subject to withholding  under section
          1441.
     o    Payments  to  partnerships  not  engaged in a trade or business in the
          United States and which have at least one nonresident alien partner.
     o    Payments of patronage dividends not paid in money.
     o    Payments made by certain foreign organizations.
     o    Payments made to a middleman  known in the  investment  community as a
          nominee  or who  is  listed  in the  most  recent  publication  of the
          American Society of Corporate Secretaries, Inc., Nominee List.


Payments of interest not  generally  subject to backup  withholding  include the
following:

     o    Payments of interest on obligations  issued by individuals.  Note: You
          may be subject to backup  withholding if this interest is $600 or more
          and is paid in the course of the  payer's  trade or  business  and you
          have not provided your correct taxpayer  identification  number to the
          payer.
     o    Payments of tax-exempt interest (including  exempt-interest  dividends
          under section 852).
     o    Payments described in section 6049(b)(5) to nonresident aliens.
     o    Payments on tax-free covenant bonds under section 1451.
     o    Payments made by certain foreign organizations.
     o    Payments made to a middleman  known in the  investment  community as a
          nominee  or who  is  listed  in the  most  recent  publication  of the
          American Society of Corporate Secretaries, Inc., Nominee List.

Exempt payees  described above should file Form W-9 to avoid possible  erroneous
backup withholding.

FILE THIS FORM WITH THE PAYER,  FURNISH  YOUR  TAXPAYER  IDENTIFICATION  NUMBER,
WRITE  "EXEMPT"  ON THE FACE OF THE FORM,  AND  RETURN IT TO THE  PAYER.  IF THE
PAYMENTS ARE INTEREST, DIVIDENDS, OR PATRONAGE DIVIDENDS, ALSO SIGN AND DATE THE
FORM.

PENALTIES

(1) PENALTY FOR FAILURE TO FURNISH  TAXPAYER  IDENTIFICATION  NUMBER.  -- If you
fail to furnish your taxpayer  identification number to a payer, you are subject
to a  penalty  of $50 for  each  such  failure  unless  your  failure  is due to
reasonable cause and not to willful neglect.

(2) CIVIL PENALTY FOR FALSE  INFORMATION WITH RESPECT TO WITHHOLDING.  -- If you
make a false  statement with no reasonable  basis which results in no imposition
of backup withholding, you are subject to a penalty of $500.

(3)  CRIMINAL  PENALTY  FOR  FALSIFYING  INFORMATION.  --  Willfully  falsifying
certifications or affirmations may subject you to criminal  penalties  including
fines and/or imprisonment.

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




PLEASE CONTACT  SHAREHOLDER  COMMUNICATIONS  CORPORATION AT (800) 733-8481,  EX.
415.

                  OFFER TO PURCHASE UNITS FOR $6.50 PER UNIT OF
                               SECURED INCOME L.P.

West Putnam  Housing  Investors  LLC, an affiliate  of two of the three  general
partners,  makes no  recommendation as to whether Unit Holders should sell their
Units at this time.  However,  for a Unit Holder who does wish to sell now, West
Putnam is offering to purchase your Units at a price of $6.50 per Unit, which is
at least $1.50 per Unit (or 30%) higher than the MacKenzie  Partners' offer, the
highest  other  offer  of which  it is  aware.  If you  accepted  the  MacKenzie
Partners'  offer,  you are  entitled to  withdraw  such  acceptance  until 12:00
midnight,  pacific  daylight  time,  on July 31,  1998  (see  last  page of this
notice).

Summarized below is a hypothetical example of the potential after tax results of
a sale of Units pursuant to this Offer.  This is only an illustration,  based on
certain  assumptions  and  subject to  certain  qualifications  including  those
discussed in Section 6 of the Offer to Purchase.  Actual tax consequences to any
Unit Holder may vary,  and Unit Holders  should  consult their own tax advisors.
Under the following example,  Unit Holders who invested $20,000 and who now sell
all of their  Units in the  Offer at a price of $6.50 per  Unit,  would  receive
approximately $9,674, after tax, calculated as follows:

         Cash on Sale                                       $6,500
         Capital Gain (1)                                    9,208
                                                              x25%
         Tax Liability @ 25% Rate                          (2,302)

         Suspended Losses through 12/31/97                  15,210
                                                              x36%
         Tax Savings @ 36% Rate                              5,476
         Net After Tax Benefit (2)                           3,174
                                                             -----

         Total Benefit on Sale                              $9,674

- ---------------------------
         (1)      Capital  gain was  estimated  to equal  the sale  price in the
                  Offer of $6,500 plus a negative  capital account balance as of
                  December 31, 1997 of $2,708. The actual capital gain may vary.

         (2)      The  estimated  tax  results  are based on a $20,000  original
                  investment for a Unit Holder  admitted in the First Closing of
                  the Partnership.  Capital account balances would vary for Unit
                  Holders  admitted  to the  Partnership  in the Second or Third
                  Partnership  Closings, or later. The estimate does not reflect
                  potential  tax  results  for 1998 up to the time of sale.  The
                  estimate  assumes  that no passive  losses  from the Units are
                  utilized  prior  to the date of sale.  It also  assumes  a 36%
                  federal ordinary income tax rate and a 25% capital gains rate,
                  and that the Unit  Holder is not  subject  to the  alternative
                  minimum  tax.  No  consideration  is given to state  and local
                  taxes.  The  foregoing  discussion  is based on West  Putnam's
                  understanding of current federal tax laws, which (particularly
                  as they  relate to passive  losses) are complex and subject to
                  change.


<PAGE>

Unit Holders may desire to  immediately  liquidate  their Units for a variety of
reasons, which may include:

o        Free up cash for other investment opportunities
o        Eliminate K-1s after 1998
o        Potentially obtain  after-tax  benefits  by  utilizing  unused 
         suspended passive losses

Unit  Holders  should read the  enclosed  Offer in its  entirety and discuss the
Offer with their tax and financial advisors.

West Putnam believes the liquidation  value of the real estate  properties owned
by the underlying  operating  partnerships  in which the Partnership is invested
would be significantly higher than its offered price.  However, it also believes
that existing  restrictions  governing these properties would impact the ability
to obtain such  estimated  liquidation  value at this time (although as noted in
the Offer to Purchase it is possible  that the  applicable  restrictions  may be
reduced or eliminated for the Westmont property if it is refinanced).  There are
no immediate plans to sell such  properties.  Unit Holders who do not sell their
Units in this Offer (or other offers) may be able to realize  additional passive
losses  (which can be used against  ordinary  income upon  disposition  of their
Units),  and will  maintain  the  potential  to  participate  in any  cash  flow
distribution  and/or  residual value in the real estate in which the Partnership
is indirectly invested.

Unit Holders  should be aware that there are other ways of valuing the Units and
of comparing  the relative  economic  benefits of accepting an offer to purchase
now or  continuing to hold the Units.  The actual  benefits to Unit Holders from
selling or holding their Units will depend on their individual circumstances and
may differ from the examples presented.

This notice does not purport to provide tax or  investment  advice.  West Putnam
makes no  recommendation to Unit Holders whether to accept any offer to purchase
their Units,  but strongly  urges Unit Holders to consult with their own tax and
financial advisors.

UNIT HOLDERS  SHOULD BE AWARE THAT IF THEY HAVE ALREADY  TENDERED THEIR UNITS IN
THE RECENT OFFER BY AFFILIATES OF MACKENZIE  PARTNERS,  INC. FOR THE LOWER PRICE
OF $5.00 PER UNIT,  THE UNIT HOLDERS HAVE THE RIGHT TO WITHDRAW THEIR UNITS FROM
THE MACKENZIE  OFFER AND ACCEPT THIS OFFER FOR $6.50 PER UNIT.  UNIT HOLDERS WHO
WISH TO WITHDRAW UNITS ALREADY  TENDERED IN THE MACKENZIE  OFFER SHOULD COMPLETE
AND SIGN THE  ENCLOSED  WITHDRAWAL  FORM AND FAX IT TO (925)  631-9119  PRIOR TO
12:00 MIDNIGHT, PACIFIC DAYLIGHT TIME, ON JULY 31, 1998.

WEST PUTNAM HOUSING INVESTORS LLC

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

        YOU WILL NEED TO SUBMIT YOUR CERTIFICATES TO VALIDLY TENDER YOUR
         UNITS. BENEFICIAL OWNERS OF UNITS SHOULD CONTACT THEIR BROKERS
                    REGARDING DELIVERY OF THEIR CERTIFICATES.


                                      - 2 -




                              NOTICE OF WITHDRAWAL

VIA FACSIMILE:  (925) 631-9119

MacKenzie Patterson, Inc.
1640 School Street
Moraga, California  94556

Gentlemen:

         Reference is made to the Offer to Purchase Units of Limited Partnership
Interest of Secured Income L.P.  dated June 29, 1998 by  Accelerated  High Yield
Pension Fund  Investors,  L.P. and the other  Purchasers  named  therein and the
related  Letter  of  Transmittal   (which  together   constitute  the  "Offer").
Capitalized  terms used but not  otherwise  defined in this Notice of Withdrawal
have the respective meanings ascribed to them in the Offer.

         THE UNDERSIGNED  HEREBY  WITHDRAWS,  EFFECTIVE  IMMEDIATELY,  ALL UNITS
TENDERED PURSUANT TO THE OFFER BY OR ON BEHALF OF THE UNDERSIGNED.

         The  undersigned  hereby  expressly  revokes any power of attorney  and
proxy granted or to be granted in connection with such tender.

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


                                    SIGNATURE

Print or Type
Name:


Please  sign  exactly as your name is printed or typed  above,  and insert  your
Taxpayer  Identification  Number or Social Security Number in the space provided
below for your signature. For joint owners, each joint owner must sign.

                            X_______________________________________________
                                     (Signature of Owner)               Date


                            X_______________________________________________
                                     (Signature of Owner)               Date

                            Taxpayer I.D. or Social Security #______________
                            Telephone No.     (day)_________________________
                                              (evening)_____________________


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


                                           MEDALLION SIGNATURE GUARANTEE

Name and Address of Eligible Institution________________________________________
Authorized Signature_______________________ Title_______________________________
Name___________________________________________________Date______________, 199__


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

Important Note to Withdrawing Unit Holder:

         o        This  Notice  of  Withdrawal  should  specify  the name of the
                  person  who  tendered  the Units to be  withdrawn  exactly  as
                  stated in the Letter of  Transmittal  by which such Units were
                  originally tendered.

         o        This Notice of  Withdrawal  should be signed by the  person(s)
                  who signed  such  Letter of  Transmittal  in exactly  the same
                  manner as the Letter of Transmittal was signed.

         o        If a Medallion signature guarantee section was executed in the
                  Letter of  Transmittal by which the Units to be withdrawn were
                  originally  tendered,  signatures on this Notice of Withdrawal
                  should be Medallion  guaranteed by an Eligible  Institution by
                  completing  the  Signature   Guarantee  section  above.  (This
                  recommendation   is  not  an  admission   that  any  signature
                  guarantee  is  required  for any  notice of  withdrawal  to be
                  valid.)



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