BALCOR PREFERRED PENSION-12
10-Q, 1996-11-12
REAL ESTATE
Previous: SYSTEMS WEST INC, 10QSB, 1996-11-12
Next: NATIONAL REALTY L P, 10-Q, 1996-11-12



                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                                   FORM 10-Q
(Mark One)

  X  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
- -----
     EXCHANGE ACT OF 1934.

For the quarterly period ended September 30, 1996
                               ------------------
                                      OR

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

For the transition period from              to             
                               ------------    ------------
Commission file number 0-17653
                       -------

                       BALCOR PREFERRED PENSION-12
                    A REAL ESTATE LIMITED PARTNERSHIP         
          -------------------------------------------------------
          (Exact name of registrant as specified in its charter)

          Illinois                                      36-3523598    
- -------------------------------                     -------------------
(State or other jurisdiction of                      (I.R.S. Employer  
incorporation or organization)                      Identification No.)

2355 Waukegan Rd., 
Bannockburn, Illinois                                     60015
- ----------------------------------------            ------------------- 
(Address of principal executive offices)                (Zip Code)

Registrant's telephone number, including area code (847) 267-1600
                                                   --------------
Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.

Yes   X    No     
    -----     -----
<PAGE>
                          BALCOR PREFERRED PENSION-12
                       A REAL ESTATE LIMITED PARTNERSHIP
                       (AN ILLINOIS LIMITED PARTNERSHIP)

                                BALANCE SHEETS
                   September 30, 1996 and December 31, 1995
                                  (Unaudited)

                                    ASSETS

                                                  1996            1995
                                             -------------   -------------
Cash and cash equivalents                    $  7,865,058    $  3,062,342
Accounts and accrued interest receivable          170,377          54,970
                                             -------------   -------------
                                                8,035,435       3,117,312
                                             -------------   -------------

Investment in acquisition loan receivable                       7,817,596
Less: Allowance for potential loan losses                         545,000
                                                             -------------
Net investment in acquisition loan              
  receivable                                                    7,272,596

Investment in joint ventures - affiliates       5,138,013       4,801,982
                                             -------------   -------------
                                                5,138,013      12,074,578
                                             -------------   -------------
                                             $ 13,173,448    $ 15,191,890
                                             =============   =============


                       LIABILITIES AND PARTNERS' CAPITAL

Accounts payable                             $     39,739    $     82,545
Due to affiliates                                  22,371          13,952
                                             -------------   -------------
    Total liabilities                              62,110          96,497
                                             -------------   -------------
Limited Partners' capital (292,708 
  Interests issued and outstanding)            13,153,241      15,137,296
General Partner's deficit                         (41,903)        (41,903)
                                             -------------   -------------
    Total partners' capital                    13,111,338      15,095,393
                                             -------------   -------------
                                             $ 13,173,448    $ 15,191,890
                                             =============   =============

The accompanying notes are an integral part of the financial statements.
<PAGE>
                          BALCOR PREFERRED PENSION-12
                       A REAL ESTATE LIMITED PARTNERSHIP
                       (AN ILLINOIS LIMITED PARTNERSHIP)

                       STATEMENTS OF INCOME AND EXPENSES
             for the nine months ended September 30, 1996 and 1995
                                  (Unaudited)

                

                                                  1996            1995
                                             -------------   -------------
Income:                                                       
  Interest on loan                           $    550,844    $    617,432
  Interest on short-term investments               75,229         175,189
                                             -------------   -------------
    Total income                                  626,073         792,621
                                             -------------   -------------

Expenses:
  Administrative                                  272,831         244,113
  Provision for potential loss on loan            623,367
                                             -------------   -------------
    Total expenses                                896,198         244,113
                                             -------------   -------------
(Loss) income before participation in 
  income (loss) of joint ventures - 
  affiliates and equity in loss from            
  investment in acquisition loan                 (270,125)        548,508
Participation in income (loss) of joint         
  ventures - affiliates                           335,336        (489,264)
Equity in loss from investment in
  acquisition loan                                (48,195)        (48,437)
                                             -------------   -------------
Net income                                   $     17,016    $     10,807
                                             =============   =============
Net income allocated to General Partner      $     16,511    $     32,273
                                             =============   =============
Net income (loss) allocated to Limited                        
  Partners                                   $        505    $    (21,466)
                                             =============   =============
Net income (loss) per Limited Partnership       
  Interest (292,708 issued and outstanding)  $       0.00    $      (0.07)
                                             =============   =============
Distributions to General Partner             $     16,511    $     32,273
                                             =============   =============
Distributions to Limited Partners            $  1,984,560    $  1,519,155
                                             =============   =============
Distributions per Limited Partnership                         
  Interest                                   $       6.78    $       5.19
                                             =============   =============

The accompanying notes are an integral part of the financial statements.
<PAGE>
                          BALCOR PREFERRED PENSION-12
                       A REAL ESTATE LIMITED PARTNERSHIP
                       (AN ILLINOIS LIMITED PARTNERSHIP)

                       STATEMENTS OF INCOME AND EXPENSES
              for the quarters ended September 30, 1996 and 1995
                                  (Unaudited)



                                                  1996            1995
                                             -------------   -------------
Income:
  Interest on loan                           $    139,223    $    205,811
  Interest on short-term investments               24,334          45,580
                                             -------------   -------------
    Total income                                  163,557         251,391
                                             -------------   -------------

Expenses:
  Administrative                                   66,800          67,632
                                             -------------   -------------
    Total expenses                                 66,800          67,632
                                             -------------   -------------
Income before participation in income 
  (loss) of joint ventures - affiliates and
  equity in loss from investment in             
  acquisition loan                                 96,757         183,759
Participation in income (loss) of joint
  ventures - affiliates                           130,368        (517,393)
Equity in loss from investment in
  acquisition loan                                (12,047)        (16,146)
                                             -------------   -------------
Net income (loss)                            $    215,078    $   (349,780)
                                             =============   =============
Net income allocated to General Partner      $      6,004    $     23,267
                                             =============   =============
Net income (loss) allocated to Limited                        
  Partners                                   $    209,074    $   (373,047)
                                             =============   =============
Net income (loss) per Limited Partnership 
  Interest (292,708 issued and outstanding)  $       0.71    $      (1.27)
                                             =============   =============
Distribution to General Partner              $      6,004    $     23,267
                                             =============   =============
Distribution to Limited Partners             $    234,166    $  1,167,905
                                             =============   =============
Distribution per Limited Partnership                          
  Interest                                   $       0.80    $       3.99
                                             =============   =============
                                                              
The accompanying notes are an integral part of the financial statements.
<PAGE>
                          BALCOR PREFERRED PENSION-12
                       A REAL ESTATE LIMITED PARTNERSHIP
                       (AN ILLINOIS LIMITED PARTNERSHIP)

                           STATEMENTS OF CASH FLOWS
             for the nine months ended September 30, 1996 and 1995
                                  (Unaudited)

                                                  1996            1995
                                             -------------   -------------
Operating activities:
  Net income                                 $     17,016    $     10,807
  Adjustments to reconcile net income 
    to net cash provided by operating 
    activities:
      Equity in loss from investment in
        acquisition loan                           48,195          48,437
      Participation in (income) loss of 
        joint ventures - affiliates              (335,336)        489,264
      Provision for potential loss on loan        623,367
      Net change in:
        Accounts and accrued interest
          receivable                             (115,407)        (20,668)
        Accounts payable                          (42,806)        (11,651)
        Due to affiliates                           8,419         (28,802)
                                             -------------   -------------
  Net cash provided by operating activities       203,448         487,387
                                             -------------   -------------
Investing activities:                           
  Proceeds from sale of loan receivable         6,694,415
  Costs incurred in connection with sale
    of loan receivable                            (93,381)
  Capital contributions to joint ventures -     
    affiliates                                   (265,613)       (298,025)
  Distributions from joint ventures -
    affiliates                                    264,918         195,221
                                             -------------   -------------
  Net cash provided by or used in investing     
    activities                                  6,600,339        (102,804)
                                             -------------   -------------
Financing activities:
  Distributions to Limited Partners            (1,984,560)     (1,519,155)
  Distributions to General Partner                (16,511)        (32,273)
                                             -------------   -------------
  Cash used in financing activities            (2,001,071)     (1,551,428)
                                             -------------   -------------

Net change in cash and cash equivalents         4,802,716      (1,166,845)
 
Cash and cash equivalents at beginning of       
  period                                        3,062,342       4,256,384
                                             -------------   -------------
Cash and cash equivalents at end of period   $  7,865,058    $  3,089,539
                                             =============   =============
                                                
The accompanying notes are an integral part of the financial statements.
<PAGE>
                          BALCOR PREFERRED PENSION-12
                       A REAL ESTATE LIMITED PARTNERSHIP
                       (An Illinois Limited Partnership)

                         NOTES TO FINANCIAL STATEMENTS


1. Accounting Policy:

In the opinion of management, all adjustments necessary for a fair presentation
have been made to the accompanying statements for the nine months and quarter
ended September 30, 1996, and all such adjustments are of a normal and
recurring nature.

2. Transactions with Affiliates:

Fees and expenses paid and payable by the Partnership to affiliates during the
nine months and quarter ended September 30, 1996 are:

                                           Paid
                                   -----------------------
                                    Nine Months    Quarter      Payable
                                    ------------  ---------    ----------     

   Mortgage servicing fees           $15,320       $ 4,766         None
   Reimbursement of expenses to                
     the General Partner, at cost     29,378         5,475     $ 22,371
                                               
During the nine months ended September 30, 1996, the General Partner
subordinated receipt of one-half of its share of distributed Cash Flow,
totaling $16,511. This amount will be paid to the General Partner only after
required distribution levels to investors have been met and such amounts, if
any, will be allocated to the Repurchase Fund.

3. Investments in Joint Ventures - Affiliates:

The following information has been summarized from the financial statements of
the 45 West 45th Street Office Building and Sun Lake Apartments joint ventures:

                             September 30, 1996                       
                             -----------------
Net investment in real
 estate as of September 30      $30,786,840
Total liabilities as
 of September 30                 15,980,908
Total income                      4,860,484           
Net income                        1,089,063          


4. Sale of Acquisition Loan Receivable:

In August 1996, the Noland Fashion Square acquisition loan, in which the
Partnership held a participating interest, was sold.  The Partnership's share
of the sale price was $6,694,415.  From the proceeds of the sale, the
Partnership paid $93,381 as its share of the selling costs.  The carrying value
of the loan was $7,769,401, and the remaining loan balance was written off
against the previously established allowance for losses.
<PAGE>
5. Contingency:

A proposed settlement has been reached with respect to the class action
complaint, Paul Williams and Beverly Kennedy, et al, v. Balcor Pension
Investors, et al. between counsel for the Class and counsel for the defendants.
Notice of the proposed settlement terms was sent to class members in September
1996.  A final hearing on the proposed settlement is expected to be held in
November 1996. The General Partner does not believe that the proposed
settlement will have a material adverse impact on the Partnership. 

6. Subsequent Events:

a)  The 45 West 45th Street Office Building was owned by a joint venture
consisting of the Partnership and three affiliates.  The Partnership held a
participating percentage in the joint venture of 21.74%.  In November 1996, the
joint venture sold the property in an all cash sale for $10,300,000.  From the
proceeds of the sale, the joint venture paid $579,075 in selling costs.  For
financial statement purposes, the joint venture will recognize a gain of
approximately $2,935,000 from the sale of this property during the fourth
quarter of 1996, of which $638,000 will be the Partnership's share.

b)  In October 1996, the Partnership made a distribution of $6,381,034 ($21.80
per Interest) to the holders of Limited Partnership Interests representing the
regular quarterly distribution of available Cash Flow for the third quarter of
1996 of $234,166 ($.80 per Interest), and a special distribution of proceeds
from the sale of the Noland Fashion Square loan of $6,146,868 ($21.00 per
Interest).
<PAGE>
                          BALCOR PREFERRED PENSION-12
                       A REAL ESTATE LIMITED PARTNERSHIP
                       (An Illinois Limited Partnership)

                     MANAGEMENT'S DISCUSSION AND ANALYSIS


Balcor Preferred Pension - 12 A Real Estate Limited Partnership (the
"Partnership") was formed in 1987 to invest in first mortgage loans,
wrap-around mortgage loans and other junior mortgage loans. The Partnership
raised $29,270,800 through the sale of Limited Partnership Interests and
utilized these proceeds to invest in four loans. The Partnership subsequently
reclassified its investment in two of these loans in which it held minority
participations to investment in joint ventures with affiliates. In addition,
one of the loans was repaid in a prior year and one loan was sold in 1996. As
of September 30, 1996, the Partnership had two joint venture investments in
real estate in its portfolio.  One of the joint venture investments was
subsequently sold in November 1996.

Inasmuch as the management's discussion and analysis below relates primarily to
the time period since the end of the last fiscal year, investors are encouraged
to review the financial statements and the management's discussion and analysis
contained in the annual report for 1995 for a more complete understanding of
the Partnership's financial position.

Summary of Operations
- ---------------------

The Partnership recognized its share of a provision for loss related to a
change in the estimate of the fair value of the 45 West 45th Street Office
Building during the third quarter of 1995.  The Partnership also recognized a
provision for potential loss on the Noland Fashion Square acquisition loan
receivable during the second quarter of 1996. As a result, the Partnership's
net income remained relatively unchanged during the nine months ended September
30, 1996 when compared to the same period in 1995, and the Partnership
generated net income during the quarter ended September 30, 1996 as compared to
a net loss during the same period in 1995.  Further discussion of the
Partnership's operations is summarized below.

1996 Compared to 1995
- ---------------------

Unless otherwise noted, discussions of fluctuations between 1996 and 1995 refer
to the nine months and quarters ended September 30, 1996 and 1995.

Due to the sale of the Noland Fashion Square loan in August 1996, interest
income on this loan decreased during 1996 as compared to 1995.

Higher average cash balances in 1995 due to proceeds received from the Skyline
Village loan repayment in June 1994 and lower average cash balances in 1996 due
to a special distribution to the Limited Partners in April 1996, caused
interest income on short-term investments to decrease during 1996 as compared
to 1995.  

The Partnership incurred higher consulting, printing and postage costs in
connection with its response to two tender offers during the second quarter of
1996. As a result, administrative expense increased during the nine months
<PAGE>
ending 1996 as compared to 1995. This increase was partially offset by lower
accounting fees.

Provisions are charged to income when the General Partner believes an
impairment has occurred to the value of its joint venture properties or in the
borrower's ability to repay the loan or in the value of the collateral
property. Determinations of fair value are made periodically on the basis of
performance under the terms of the loan agreement and assessments of property
operations. Determinations of fair value represent estimations based on many
variables which affect the value of real estate, including economic and
demographic conditions. The Partnership recognized a provision for potential
loan loss of $623,367 related to the Noland Fashion Square loan during the
second quarter of 1996. During the third quarter of 1996, the allowance of
$1,168,367 was written off in connection with the sale of this loan.  The
Partnership did not recognize any provisions during 1995 on this loan.

Participation in joint ventures with affiliates represents the Partnership's
share of the income or loss for the Sun Lake Apartments and the 45 West 45th
Street Office Building. Primarily as a result of a provision for loss related
to a change in the estimate of the fair value of the 45 West 45th Street Office
Building in the third quarter of 1995, the Partnership recognized participation
in income of joint ventures with affiliates during 1996 as compared to
participation in loss during 1995. A decrease in painting and cleaning expenses
and an increase in rental income at the Sun Lake Apartments and an increase in
rental income at the 45 West 45th Street Office Building also contributed to
the improvement.

Liquidity and Capital Resources
- --------------------------------

The cash position of the Partnership increased by approximately $4,803,000 as
of September 30, 1996 as compared to December 31, 1995 primarily as a result of
proceeds received from the sale of the Noland Fashion Square loan in August
1996, which was partially offset by a special distribution to the Limited
Partners made in April 1996. Cash flow of approximately $204,000 was provided
by the Partnership's operating activities, which included mortgage payments on
the loan receivable and interest income on short-term investments, which were
partially offset by the payment of administrative expenses. Net cash provided
by investing activities of approximately $6,600,000 included net proceeds from
the sale of the Noland Fashion Square loan and net capital contributions made
to the joint ventures. These contributions reflect the Partnership's share of
costs related to the refinancing of the Sun Lake Apartments loan during 1995.
Financing activities of approximately $2,001,000 consisted of distributions to
the Partners. 
 
The Partnership classifies the cash flow performance of the properties in which
it has a joint venture interest as either positive, a marginal deficit or a
significant deficit. A deficit is considered to be significant if it exceeds
$250,000 annually or 20% of the property's rental and service income. The
Partnership defines cash flow generated from the properties as an amount equal
to the property's revenue receipts less property related expenditures, which
include any debt service payments. The 45 West 45th Street Office Building,
which does not have any underlying debt, generated positive cash flow during
the nine months ended September 30, 1996 and 1995.  However, significant
leasing costs were incurred in 1995 at the property.  These items were not
included in classifying the cash flow performance of the property in 1995 since
they were nonrecurring expenditures.  Had these costs been included, the
<PAGE>
property would have generated a significant cash flow deficit for the nine
months ended September 30, 1995. The occupancy rate of this property was 85% at
September 30, 1996. The Sun Lake Apartments, which has an underlying first
mortgage loan, generated positive cash flow during the nine months ended
September 30, 1996 and 1995. The occupancy rate of the property was 98% at
September 30, 1996. 

The General Partner believes that the market for multi-family housing and
office properties has become increasingly favorable to sellers of these
properties. During November 1996, the General Partner sold the 45 West 45th
Street Office Building.  Currently the General Partner has entered into a
contract to sell the Sun Lake Apartments, the Partnership's remaining joint
venture investment, for a sales price of $24,000,000.  The General Partner 
examines each property individually by property type and market in determining 
the optimal time to sell each property.  If the sale of Sun Lake Apartments 
closes, the Partnership's liquidation strategy will be accelerated.

The 45 West 45th Street Office Building was owned by a joint venture consisting
of the Partnership and three affiliates.  In November 1996, the joint venture
sold the property in an all cash sale for $10,300,000.  From the proceeds of
the sale, the joint venture paid $579,075 in selling costs.  The net proceeds
of the sale were $9,720,925, of which $2,113,329 was the Partnership's share.
Pursuant to the terms of the sale, $500,000 of the proceeds will be retained by
the joint venture until April 1997. See Note 6 of Notes to Financial Statements
for additional information.
 
In August 1996, the Noland Fashion Square acquisition loan, in which the
Partnership held a participating interest, was sold.  The Partnership's share
of the sale price was $6,694,415.  From the proceeds of the sale, the
Partnership paid $93,381 as its share of selling costs.  Pursuant to the terms
of the sale, $94,421 of the proceeds will be held in an escrow account until
November 22, 1996.  A majority of the remaining proceeds were distributed as a
special distribution to the Limited Partners in October 1996.  See Note 4 of
Notes to Financial Statements for additional information.

The Noland Fashion Square loan was recorded by the Partnership as an investment
in acquisition loan. The Partnership recorded its share of the collateral
property's operations as equity in loss from investment in acquisition loan.
The Partnership's share of operations had no effect on the cash flow of the
Partnership. Amounts representing contractually required debt service were
recorded as interest income on the loan. 

In October 1996, the Partnership paid $6,381,034 ($21.80 per Interest) to
Limited Partners.  Of this amount, $234,166 ($.80 per Interest) represents the
regular quarterly distribution from Cash Flow for the third quarter of 1996,
and $6,146,868 ($21.00 per Interest) represents a special distribution of
proceeds from the sale of the Noland Fashion Square loan. The level of the
regular quarterly distribution is consistent with the amount distributed for
the second quarter of 1996. The Partnership also paid $6,004 to the General
Partner as its unsubordinated distributive share of Cash Flow for the third
quarter of 1996. To date, including the October 1996 distribution, the
Partnership has distributed $78.47 per $100 Limited Partnership Interest, of
which $39.52 represents Cash Flow from operations and $38.95 represents
Original Capital.

The Partnership expects to continue making quarterly cash distributions from
available Cash Flow until the properties in which the Partnership has a joint
venture investment are sold.  In accordance with the Partnership Agreement, 
ninety-five percent of such Cash Flow will be distributed to Limited Partners, 
and five percent will be distributed to the General Partner as its share from
<PAGE>
Partnership operations, subject to certain subordinations. Cash available for
distribution will be determined by the General Partner after it creates any
reserves or makes expenditures appropriate for the operation of the
Partnership.  For the nine months ended September 30, 1996, $16,511, which
represents one-half of the General Partner's share of distributed Cash Flow,
was subordinated in accordance with the terms of the Partnership Agreement.

Changing interest rates can impact real estate values in several ways.
Generally, declining interest rates may lower the cost of capital allowing
buyers to pay more for a property whereas rising interest rates may increase
the cost of capital and lower the price of real estate. 

Inflation has several types of potentially conflicting impacts on real estate
investments. Short-term inflation can increase real estate operating costs
which may or may not be recovered through increased rents and/or sales prices,
depending on general or local economic conditions. In the long-term, inflation
can be expected to increase operating costs and replacement costs and may lead
to increased rental revenues and real estate values. 
<PAGE>
                          BALCOR PREFERRED PENSION-12
                       A REAL ESTATE LIMITED PARTNERSHIP
                       (An Illinois Limited Partnership)

                          PART II - OTHER INFORMATION

Item 5.  Other Information
- --------------------------

45 West 45th Street
- -------------------

As previously reported, on July 29, 1996, a limited partnership (the "Limited
Partnership") in which the Partnership and three affiliates hold interests and
which owns the 45 West 45th Street Office Building, New York City, New York,
contracted to sell the property to an unaffiliated party, Olmstead Properties,
Inc., a New York corporation, for a sale price of $10,300,000. The sale closed
November 6, 1996. From the proceeds of the sale, the Limited Partnership paid
$257,500 to an unaffiliated party as a brokerage commission and closing costs
of $321,575. The Limited Partnership received the remaining $9,720,925 of
proceeds. Of such amount, $500,000 will be retained by the Limited Partnership
and will not be available for use or distribution by the Limited Partnership
until 150 days after closing. The Partnerships' share of the total net proceeds
is $2,113,329.

Noland Fashion Square Loan
- --------------------------

In 1989, the Partnership and two affiliates (together, the _Participants_)
funded a $23,300,000 first mortgage loan (the _Loan_) collateralized by the
Noland Fashion Square, Independence, Missouri. The Partnership's participating
percentage in the Loan is approximately 37.77%. As previously reported, the
Participants contracted to sell the Loan to an unaffiliated party, CS First
Boston Mortgage Capital Corp., for a sale price equal to 79.28% of the
principal balance of the Loan as of the closing date. The sale of the Loan
closed on August 22, 1996. The principal balance of the Loan at closing was
$22,356,107 and the sale price was $17,700,000. The Participants additionally
received a $25,000 premium from the purchaser.

From the proceeds of the sale, the Participants paid closing costs of $50,000
and $197,250 to an unaffiliated party as a commission. The Participants
received the remaining proceeds of $17,477,750 of which $250,000 will not be
available for use or distribution by the Participants until November 22, 1996.
The Partnership's share of the total net proceeds is approximately $6,601,000.

Sun Lake Apartments
- -------------------

In 1989, the Partnership and an affiliate funded a $11,300,000 second mortgage
loan collateralized by the Sun Lake Apartments, Lake Mary, Florida.  The
Partnership's share of the loan was $4,300,000 for a participating percentage
of 38.05%.  In 1992, a limited partnership (the "Limited Partnership") in which
the Partnership and the affiliate each hold an interest equal to their
participating percentage in the loan obtained title to the property through
foreclosure.
<PAGE>
On October 30, 1996, the Limited Partnership contracted to sell the property
for a sale price of $24,000,000 to an unaffiliated party, Ambassador
Apartments, L.P., a Delaware limited partnership.  The purchaser has deposited
$300,000 into an escrow account as earnest money.  It is expected that the
purchaser will assume the existing first mortgage loan, which was funded
through the sale of revenue bonds.  The bonds are expected to have an
outstanding principal balance of approximately $15,509,000 at closing,
scheduled for November 15, 1996.  However, the closing may be extended to
December 15, 1996 by (i) the Limited Partnership for any reason upon written
notice to the purchaser or by (ii) the purchaser in order to obtain the consent
of the holder of the bonds to the assumption.  From the proceeds of the sale,
the Limited Partnership will pay $300,000 to an unaffiliated party as a
brokerage commission and $180,000 to an affiliate of the third party providing
property management services for the property as a fee for services rendered in
connection with the sale of the property.  The Limited Partnership will receive
the remaining proceeds of $8,011,000.  Of such proceeds, $300,000 is being
retained by the Limited Partnership and will not be available for use or
distribution by the Partnership until December 23, 1996.  The Partnership's
share of the total net proceeds is expected to be $3,048,000, less the
Partnership's share of closing costs. 

Neither the General Partner nor any affiliate will receive a brokerage
commission in connection with the sale of the property.  The General Partner
will be reimbursed by the Partnership for its actual expenses incurred in
connection with the sale.

The closing is subject to the satisfaction of numerous terms and conditions,
including the consent of the holder of the bonds.  There can be no assurance
that all of the terms and conditions will be complied with and, therefore it is
possible that the sale of the property may not occur.


Item 6.  Exhibits and Reports on Form 8-K
- -----------------------------------------

(a) Exhibits:

(4) Form of Subscription Agreement previously filed as Exhibit 4.1 in Amendment
No. 1 to the Registrant's Registration Statement on Form S-11 dated December 9,
1987 (Registration No. 33-16145) and Form of Confirmation regarding Interests
in the Registrant set forth as Exhibit 4.2 to the Registrant's Report on Form
10-Q for the quarter ended September 30, 1992 (Commission File No. 0-17653) are
incorporated herein by reference.

(10) Material Contracts:

(a)(i) Amendment to Agreement of Sale dated July 29, 1996 relating to the sale
of 45 West 45th Street Office Building previously filed as Exhibit 10(a) to the
Registrant's Report on Form 10-Q for the quarter ended June 30, 1996, is
incorporated herein by reference.

(ii) First Amendment to the Agreement of Sale dated August 12, 1996 relating to
the sale of 45 West 45th Street Office Building, is attached hereto.
<PAGE>
(b) Agreement of Sale dated August 8, 1996 relating to the sale of the loan
collateralized by the Noland Fashion Square previously filed as Exhibit 10(b)
to the Registrant's Report on Form 10-Q for the quarter ended June 30, 1996, is
incorporated herein by reference.

(c) Agreement of Sale dated October 30, 1996 relating to the sale of Sun Lake
Apartments, is attached hereto.

(27) Financial Data Schedule of the Registrant for the nine month period ending
September 30, 1996 is attached hereto. 

(b) Reports on Form 8-K:  No reports were filed on Form 8-K during the quarter
ended September 30, 1996.
<PAGE>
SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.


                              BALCOR PREFERRED PENSION-12
                              A REAL ESTATE LIMITED PARTNERSHIP



                              By:  /s/ Thomas E. Meador
                                  -----------------------------               
                                  Thomas E. Meador
                                  President and Chief Executive Officer of
                                  Balcor Mortgage Advisors-VIII, the General
                                  Partner



                              By:  /s/ Jayne A. Kosik                         
                                  ------------------------------
                                  Jayne A. Kosik
                                  Vice President, and Chief Financial Officer
                                  (Principal Accounting Officer) of Balcor
                                  Mortgage Advisors-VIII, the General Partner



Date:   November 12, 1996                   
       ---------------------------
<PAGE>

                     FIRST AMENDMENT TO AGREEMENT OF SALE

     THIS FIRST AMENDMENT TO AGREEMENT OF SALE (this "Amendment") is entered
into as of the 12th day of August, 1996, by and between Olmstead Properties,
Inc., a New York corporation ("Purchaser"), 45 West 45th Street Limited
Partnership, an Illinois limited partnership ("Seller") and The Balcor Company,
a Delaware corporation.

                               R E C I T A L S:

     A.   Purchaser, Seller and Balcor have entered into that certain Agreement
of Sale dated as of July 29, 1996 ("Purchase Agreement") with respect to the
purchase and sale of 45 West 45th Street, New York, New York.

     B.   Purchaser, Seller and Balcor desire to amend the Purchase Agreement
on the terms and conditions hereinafter set forth.

     NOW, THEREFORE, in consideration of the mutual covenants herein contained
and other good and valuable consideration, the receipt and sufficiency of which
is hereby acknowledged, Purchaser and Seller hereby agree as follows:

     1.   Capitalized terms used but not defined herein shall have the meanings
set forth in the Purchase Agreement.

     2.   In the event of any inconsistency between the terms and the
provisions of the Purchase Agreement and the terms and provisions of this
Amendment, the terms and provisions of this Amendment shall govern and control.

     3.   Paragraph 3A(e) of the Purchase Agreement is amended by inserting the
phrase "based on the Existing Survey" immediately after the phrase "survey
reading" and before the close parenthesis and by deleting exception number 4.

     4.   Notwithstanding the provisions of Section 4A of the Purchase
Agreement, Seller, rather than Purchaser, shall pay for the cost of the
documentary or transfer stamps and other costs and transfer taxes described in
said Paragraph 4A, other than charges of the Title Insurer which are to be paid
by Purchaser.

     5.   The Title Commitment and other due diligence materials and
investigations disclose various alleged violations with respect to the
Property.

          (a)  With respect to the alleged May 8, 1990 elevator violation and
June 16, 1988 ECB Violation with respect to bathroom renovations, Seller shall
either cause such violations to be remedied and discharged of record or at
Closing Purchaser shall receive a credit in the amount of $2,000 with respect
to the May 8, 1990 elevator violation and a credit in the amount of $10,000
with respect to the June 16, 1988 ECB Violation, in each case, in the event not
remedied and discharged of record.
<PAGE>
          (b) Purchaser and Seller acknowledge that a current environmental
report for the property will not be available for another week to ten days.
Purchaser agrees to deliver to Seller a copy of the report in the event the
report reveals remediation for which Purchaser requests Seller to contribute to
the cost thereof.  In the event the environmental report discloses
environmental conditions with respect to which the engineer recommends
remediation and which were not disclosed in the Existing Report, and the cost
to perform such remediation, as reasonably determined by Purchaser and Seller,
is not greater than $50,000, then (a) Closing shall occur as provided in the
Purchase Agreement, as amended hereby, and (b) Purchaser shall be responsible
for the first $25,000 of such costs and Seller agrees to provide to Purchaser a
credit at closing equal to the amount by which the estimated cost of
remediation exceeds $25,000, said credit not to exceed $25,000.  In the event
the reasonably estimated cost to remediate conditions not disclosed in the
Existing Report exceeds $50,000, then Purchaser shall have the right either to
terminate the Agreement by written notice to Seller given no later than three
business days after Purchaser has received the new environmental report or to
acquire the Property subject to such conditions with a credit against the
Purchase Price of $25,000.
 
          (c)  Seller agrees to use its commercially reasonable efforts to
remove all other violations disclosed in writing to Seller prior to Closing
provided Seller shall not be obligated to expend any funds or incur liability
in an amount in excess of $5,000 in the aggregate in connection therewith.

          (d)  With respect to the Local Law 10 Filing and the Class E system
approval, Seller agrees to cause the filing to be made and approval obtained
and, subject to the following sentence with respect to the Local Law 10 Filing,
to correct any hazardous conditions identified in the filing or in the
approval.  Notwithstanding the foregoing, with respect to any hazardous
condition disclosed in the Local Law 10 Filing, Seller shall not be obligated
to expend any funds or incur any liability in an amount in excess of $10,000 in
the aggregate.  It shall be a condition to Purchaser's obligation to close that
the Class E system approval has been issued and delivered to Purchaser and the
Local Law 10 Filing filed (with evidence thereof furnished to Purchaser) and
all material hazardous conditions corrected.

          (e)  Seller's sole liability, and Purchaser's sole remedies, with
respect to the violations described above and all other violations of which
Purchaser has knowledge as of the date hereof, shall be as set forth in clauses
(a), (b), (c) and (d) above.

     6.   The Closing Date shall be November 12, 1996 provided Purchaser shall
have the right to extend the Closing Date to a date no later than December 12,
1996 provided Purchaser delivers to Seller written notice no later than October
26, 1996 and pays to Seller, on or before November 8, 1996, the amount of
$200,000 which shall be applied toward the Purchase Price and which amount
shall be deemed "Additional Earnest Money".
<PAGE>
     7.   No later than fourteen (14) days prior to the Closing Date, Seller
agrees to deliver notice of cancellation to the parties to the Service
Contracts identified on Exhibit G which are cancelable on 30 day's notice or
less and which are identified in writing by Purchaser to Seller.  In addition,
Seller agrees not to enter into any new service contracts or except as provided
in the preceding sentence with respect to termination, modify any existing
service contracts, which new service contract or amendment would be binding on
Purchaser after Closing.  

     8.   (a)  Paragraph 16.B(vi) is deleted in its entirety and the following
is substituted therefor:

     "Seller has not either directly or through its agents, and other third
parties, entered into any contract with any labor organization or service
provider (other than those listed on Exhibit G) regarding the Property, nor is
it permitted to do so through the Closing Date"; and

          (b)  Paragraph 16.B(vii) is amended by deleting the phrase "and
updated as of the Closing Date".

     9.   On the Closing Date, Seller shall assign to Purchaser all of Seller's
right, title and interest if any, in and to all tax certiorari proceedings and
the right to receive payment as a result thereof.  Purchaser agrees to
indemnify, defend and hold Seller and all Affiliates of Seller harmless from
any and all liability, costs, and expense (including without limitation
reasonable attorney's fees, court costs and costs of appeal), suffered or
incurred by Seller or Affiliates of Seller as a result thereof, including,
without limitation, claims of current and prior tenants of the Property.
Seller agrees to cooperate, at no cost, expense or liability to Seller, with
Purchaser in connection with the tax certiorari proceedings, if any, including,
without limitation, making the books and records relating to the tax certiorari
proceedings available to the New York City Law Department should they request
an examination of the same.

     10.  Seller agrees to cooperate with Purchaser in Purchaser's effort to
obtain financing for the Property provided in no event shall Seller be
obligated to incur any liability or expend any funds in connection therewith.
Without limiting the generality of the foregoing, Seller agrees to cooperate in
an effort to obtain non-disturbance agreements from tenants of the Property
including, without limitation, First Dept., Leo Wolleman and Steve
Schwartzapfel.   It shall not be a condition to Purchaser's obligation to close
the transaction that non-disturbance agreements are obtained.

     11.  This Amendment may be executed in multiple counterparts, each of
which shall be deemed an original but all of which shall constitute one and the
same instrument.

     12.  Exhibit K is modified to reflect that the reference to "Service
Contracts" as defined therein shall be limited to only those Service Contracts
set forth on Exhibit G which have not been cancelled on or before the Closing
Date as provided in Paragraph 7 hereof and those service contracts entered into
after the date hereof with Purchaser's consent as provided in Paragraph 7
hereof.
<PAGE>
     13.  Supplementing Paragraph 18 of the Purchase Agreement and without
limiting the provisions contained therein, Seller agrees to use commercially
reasonable efforts (but without any obligation to expend any funds or incur any
liability) to obtain Tenant Certificates from all of the tenants of the
Property.

     14.  Except as amended hereby, the Purchase Agreement remains unmodified
and in full force and effect, including, without limitation, Paragraphs 2, 7
and 10 thereof.


                         PURCHASER:

                         OLMSTEAD PROPERTIES, INC., a New York corporation 


                         By:   /s/ Samuel Rosenblatt
                              -------------------------------------
                         Name:     Samuel Rosenblatt
                              -------------------------------------
                         Its:      President
                              -------------------------------------


                         SELLER:

                         45 W. 45TH STREET LIMITED PARTNERSHIP, 
                         an Illinois limited partnership


                         By:  45 W. 45TH Street Partners, Inc., an Illinois 
                              corporation, its general partner


                              By:   /s/ James E. Mendelson
                                   -------------------------------------
                              Name:     James E. Mendelson
                                   -------------------------------------
                              Its:      Authorized Rep.
                                   -------------------------------------


                         BALCOR:

                         THE BALCOR COMPANY, a Delaware corporation


                         By:   /s/ James E. Mendelson
                              --------------------------------------
                         Name:     James E. Mendelson
                              --------------------------------------
                         Its:      Authorzied Rep.
                              --------------------------------------
<PAGE>

                               AGREEMENT OF SALE

     THIS AGREEMENT OF SALE (this "Agreement"), is entered into as of the 30th
day of October, 1996, by and between AMBASSADOR APARTMENTS, L.P., a Delaware
limited partnership ("Purchaser"), and LAKE SUN PARTNERS LIMITED PARTNERSHIP,
an Illinois limited partnership ("Seller").

                              W I T N E S S E T H:

1.   PURCHASE AND SALE.  Purchaser agrees to purchase and Seller agrees to sell
at the price of Twenty Four Million Dollars ($24,000,000.00) (the "Purchase
Price"), that certain property commonly known as The Sun Lake Apartments, Lake
Mary, Florida legally described on Exhibit A attached hereto (the "Property").
The Property shall include:

     1.1. All of the land situated in unincorporated Lake Mary, Seminole
County, Florida described on Exhibit A, together with all of the rights,
privileges, profits, easements and appurtenances belonging or appertaining to
such land, including, without limitation, any right, title and interest in and
to streets, alleys, open or proposed roads, and rights-of-way adjacent to such
land and all right, title and interest of Seller, if any, in and to any award
made or to be made in lieu thereof and in any grade of street or otherwise and
in any water, sewer and utility pipes of and facilities in or appurtenant
thereto and all inchoate rights, if any, including without limitation, inchoate
rights of adverse possession (such land and all such rights, privileges,
easements and appurtenances are collectively referred to herein as the "Land").

     1.2. The 600 unit apartment complex, ancillary parking lots, and any and
all other improvements and structures located on, over, under or in the Land
and any and all fixtures, facilities and other property attached to such
improvements or structures (hereinafter collectively called the
"Improvements").  The Land and Improvements are collectively referred to as the
"Real Estate".

     1.3. The personal property set forth on Exhibit B attached hereto (the
"Personal Property"), together with Seller's right, title and interest, if any,
in fixtures and other personal and tangible property or interests therein owned
by Seller located at the Property, including, but not limited to, in the
heating, sprinkler, plumbing, air conditioning and ventilation systems,
furniture, appliances, blinds, offices, equipment and furniture, supplies,
replacements, computer hardware, machinery, tools, equipment and any other
personal property or interest therein owned by Seller located on the Real
Estate or any portion thereof between the date hereof and the Closing Date
(hereinafter defined), or used in connection with the ownership, operation
management or use of the Real Estate or any portion thereof (collectively,
"Personal Property Rights"), specifically excluding from the definitions of
Personal Property and Personal Property Rights all computer software owned by
Seller or used in connection with the Real Estate.

     1.4. To the extent transferrable, all of Seller's right, title and
interest, if any, in any intangible property or interest therein owned or held
by Seller between the date hereof and the Closing Date in connection with the
Real Estate (or any portion thereof), the Personal Property or any business or
<PAGE>
businesses conducted by Seller on the Real Estate (or any portion thereof), in
connection with the ownership, operation or use thereof, including (1) any
trade style or trade name or mark and telephone and facsimile numbers used in
connection with the Real Estate; (2) any contract rights to the Service
Contracts (hereinafter defined); (3) all "as-built" plans and specifications
and other construction drawings of any type in Seller's possession relating to
the Real Estate; (4) all booklets and manuals, utility contracts, guarantees
and warranties (including guarantees and warranties pertaining to the
construction of the Improvements or pertaining to the acquisition of the Real
Estate (or any portion thereof) or any Personal Property; (5) all licenses and
other governmental permits, approvals and permissions (including, without
limitation, certificates of occupancy) relating to the Real Estate (or any
portion thereof) or the ownership, operation or use thereof and (6) all
non-proprietary tests, studies and reports prepared by third parties which are
in Seller's possession relating to the Real Estate (all of the forgoing are
collectively referred to as the "Intangible Property").

     1.5. All leases, occupancy, license or concession agreements for any units
or space in the Improvements or any portion of the Real Estate (each, a "Lease"
and collectively, the "Leases");

2.   PURCHASE PRICE.  The Purchase Price shall be paid by Purchaser as follows:

     2.1. Upon the execution of this Agreement, the sum of Three Hundred
Thousand Dollars ($300,000.00) (the "Earnest Money") to be held in escrow by
and in accordance with the provisions of the Escrow Agreement ("Escrow
Agreement") attached hereto as Exhibit C.  Notwithstanding anything to the
contrary set forth in this Agreement or any Exhibit, all interest on the
Earnest Money shall accrue for the benefit of the party to whom the Earnest
Money is payable; and

     2.2. On the "Closing Date" (hereinafter defined), subject to the
satisfaction or waiver of the conditions for closing set forth in this
Agreement, the balance of the Purchase Price (i.e., $24,000,000.00 less (a) the
then outstanding principal amount of the Bonds (hereinafter defined) and (b)
the amount of the Earnest Money, adjusted in accordance with the prorations),
by federally wired "immediately available" funds, on or before 11:00 a.m
Chicago time.

3.   TITLE COMMITMENT AND SURVEY.

     3.1. Attached hereto as Exhibit D is a copy of a title commitment for an
owner's standard title insurance policy issued by First American Title
Insurance Company (the "Title Issuer") dated August 21, 1996 for the Property
(the "Title Commitment").  For purposes of this Agreement, "Permitted
Exceptions" shall mean: (a) the general printed exceptions contained in the
standard title policy to be issued by Title Insurer based on the Title
Commitment; (b) general real estate taxes, association assessments, special
assessments, special district taxes and related charges not yet due and
payable; (c) matters shown on the "Survey" (hereinafter defined) except for
those matters set forth on Schedule 3.1; (d) matters caused by the actions of
Purchaser; (e) the Existing Bond and Mortgage Documents including, without
limitation, the Regulatory Agreement (hereinafter defined); (f) the title
<PAGE>
exceptions set forth in Schedule B-1 of the Title Commitment as Numbers 4 a.
and b. and in Section B-II 8 through 18 inclusive, except for those matters set
forth on Schedule 3.1, to the extent that same affect the Property; and (g)
those Leases set forth in the Rent Roll (hereinafter defined) delivered
pursuant to the provisions of Paragraph 7.1 that have not expired or been
sooner terminated as of the date of Closing and any additional tenant leases
entered into after the date of the Rent Roll in accordance with the provisions
of this Agreement, all as tenants only.  All other exceptions to title shall be
referred to as "Unpermitted Exceptions".  The Title Commitment shall be
conclusive evidence of good title as therein shown as to all matters to be
insured by the title policy, subject only to the exceptions therein stated.  On
the Closing Date, Title Insurer shall deliver to Purchaser a standard title
policy in conformance with the previously delivered Title Commitment, subject
to Permitted Exceptions and Unpermitted Exceptions, if any, waived by Purchaser
(the "Title Policy").  Seller and Purchaser shall share equally the costs of
the Title Commitment and Title Policy (including all search and exam fees), and
Purchaser shall pay for the cost of any endorsements to, or extended coverage
on, the Title Policy.

     3.2. Purchaser has received a survey of the Property prepared by Blount
Sikes & Associates dated February 17, 1989 and updated August 28, 1995 and June
21, 1996 (the "Survey").  Seller and Purchaser shall each pay for one-half of
the cost of updating the Survey.  Purchaser hereby acknowledges that all
matters disclosed by the Survey are acceptable to Purchaser.

     3.3. The obligation of Purchaser to pay various costs set forth in
Paragraphs 3.1 and 3.2 shall not survive the termination of this Agreement.

     3.4. Seller will furnish Purchaser searches, dated not more than 2 weeks
prior to the Closing Date, of all Uniform Commercial Code financing statements
and tax liens (including, without limitation, Tangible Taxes) related to the
Property filed against Seller, as debtor, with the appropriate public officials
of the States of Florida and Illinois and the appropriate public officials
(including land records) of Seminole County, Florida (the "Searches").

4.   PAYMENT OF CLOSING COSTS.

     4.1. In addition to the costs set forth in Paragraphs 3.1 and 3.2, Seller
shall pay the transfer tax associated with the sale, and Purchaser and Seller
shall each pay for one-half of the costs of the documentary stamps to be paid
with reference to the "Deed" (hereinafter defined) and all other stamps,
intangible, mortgage documentary, recording, sales tax and surtax imposed by
law with reference to any other sale documents delivered in connection with the
sale of the Property to Purchaser and all other charges of the Title Insurer in
connection with this transaction not otherwise provided for elsewhere in this
Agreement.

     4.2. Purchaser shall pay all costs and expenses incurred in satisfying the
"Conditions Precedent" described in Sections 18.2.1, 18.2.2, 18.2.3 and 18.2.4
hereof.
<PAGE>
5.   CONDITION OF TITLE.

     5.1. If, prior to "Closing" (as hereinafter defined), a date-down to the
Title Commitment discloses any new Unpermitted Exception, Seller shall have
thirty (30) days from the date of the date-down to the Title Commitment, at
Seller's expense, to (i) bond over, cure and/or have any Unpermitted Exceptions
which, in the aggregate, do not exceed $50,000.00 (a "Minor Unpermitted
Exception"), removed from the Title Commitment or to have the Title Insurer
commit to insure against loss or damage that may be occasioned by such
Unpermitted Exceptions, or (ii) have the right, but not the obligation, to bond
over, cure and/or have any Unpermitted Exceptions which, in the aggregate,
exceed $50,000.00, removed from the Title Commitment or to have the Title
Insurer commit to insure against loss or damage that may be occasioned by such
Unpermitted Exceptions as reasonably satisfactory to Purchaser.  In such event,
the time of Closing shall be delayed, if necessary, to give effect to said
aforementioned time periods, but in no event may Closing be extended more than
2 business days after the thirty (30) day period.  If Seller fails to cure or
have said Unpermitted Exception removed or have the Title Insurer commit to
insure as specified above within said thirty (30) day period or if Seller
elects not to exercise its rights under  (ii)  in the preceding sentence,
Purchaser may terminate this Agreement upon notice to Seller within five (5)
days after the expiration of said thirty (30) day period; provided, however,
and notwithstanding anything contained herein to the contrary, if the
Unpermitted Exception which gives rise to Purchaser's right to terminate was
recorded against the Property as a result of the affirmative, willful action of
Seller (and not by an unrelated third party) which prevents the sale of the
Property in accordance with the terms hereof or if Seller is able to bond over,
cure or remove a Minor Unpermitted Exception for a cost not to exceed $50,000
or the Title Insurer is willing to insure over a Minor Unpermitted Exception
for a cost not to exceed $50,000 in accordance with the terms hereof and Seller
fails to expend said funds in either case, then Purchaser shall have the
additional rights contained in Paragraph  herein.  Absent notice from Purchaser
to Seller in accordance with the preceding sentence, Purchaser shall be deemed
to have elected to take title subject to said Unpermitted Exception.  If
Purchaser terminates this Agreement in accordance with the terms of this
Paragraph 5.1, this Agreement shall become null and void without further action
of the parties and all Earnest Money theretofore deposited into the escrow by
Purchaser together with any interest accrued thereon, shall be returned to
Purchaser, and neither party shall have any further liability to the other,
except for Purchaser's obligation to indemnify Seller and restore the Property,
as more fully set forth in Paragraph 7.

     5.2. Seller agrees to convey fee simple title to the Real Estate to
Purchaser by special warranty deed (the "Deed") in recordable form subject only
to the Permitted Exceptions and any Unpermitted Exceptions waived by Purchaser.

6.   CONDEMNATION, EMINENT DOMAIN, DAMAGE AND CASUALTY.

     6.1. Except as provided in the indemnity provisions contained in Paragraph
7.1 of this Agreement, Seller shall bear all risk of loss with respect to the
Property up to the earlier of the dates upon which either possession or title
is transferred to Purchaser in accordance with this Agreement.  Notwithstanding
the foregoing, in the event of damage to the Property by fire or other casualty
<PAGE>
prior to the Closing Date, repair of which would cost less than or equal to
$100,000.00 (as initially determined by Seller in good faith and as reasonably
acceptable to Purchaser) Purchaser shall not have the right to terminate its
obligations under this Agreement by reason thereof, but Purchaser shall have
the right to elect (i) to require Seller to repair and restore the Property (in
which case the Closing Date shall be extended until completion of such
restoration, which completion shall be diligently pursued in a good and
workmanlike manner), (ii) to require Seller to assign and transfer to Purchaser
on the Closing Date all of Seller's right, title and interest in and to all
insurance proceeds paid or payable to Seller on account of such fire or
casualty, or (iii) or to take title to the Property in accordance with the
terms of this Agreement, with an abatement of the Purchase Price in the amount
agreed to by Seller and Purchaser, as described above and without an assignment
or transfer of insurance proceeds.  Seller shall promptly notify Purchaser in
writing of any such fire or other casualty and Seller's determination of the
cost to repair the damage caused thereby.  In the event of damage to the
Property by fire or other casualty prior to the Closing Date, repair of which
would cost in excess of $100,000.00 (as initially determined by Seller in good
faith and as reasonably acceptable to Purchaser), then this Agreement may be
terminated at the option of Purchaser, which option shall be exercised, if at
all, by Purchaser's written notice thereof to Seller within five (5) business
days after Purchaser receives written notice of such fire or other casualty and
Seller's determination of the amount of such damages, and upon the exercise of
such option by Purchaser this Agreement shall become null and void, the Earnest
Money deposited by Purchaser shall be returned to Purchaser together with
interest thereon, and neither party shall have any further liability or
obligations hereunder.  In the event that Purchaser does not exercise the
option set forth in the preceding sentence, the Closing shall take place on the
Closing Date and Seller shall assign and transfer to Purchaser on the Closing
Date all of Seller's right, title and interest in and to all insurance proceeds
paid or payable to Seller on account of the fire or casualty.  In the event
that in accordance with the foregoing provisions the insurance proceeds paid or
payable to Seller are assigned and transferred to Purchaser, (a) Seller shall
pay directly to Purchaser the amount of any deductible, and (b) Seller agrees
to cooperate with Purchaser, at no expense or liability to Seller, in enforcing
any rights under Seller's insurance policies, which obligations shall survive
the Closing and delivery of the Deed.

     6.2. If between the date of this Agreement and the Closing Date, any
condemnation or eminent domain proceedings are initiated which might result in
the taking of any part of the Property or the taking or closing of any right of
access to the Property, Seller shall immediately notify Purchaser of such
occurrence.  In the event that, in the opinion of Purchaser, the taking of any
part of the Property may: (i) impair access to the Property; (ii) cause any
non-compliance with any applicable law, ordinance, rule or regulation of any
federal, state or local authority or governmental agencies having jurisdiction
over the Property or any portion thereof; or (iii) adversely impair the use of
the Property as it is currently being operated or used (hereinafter
collectively referred to as a "Condemnation Event"), Purchaser may:

          6.2.1.    terminate this Agreement by written notice to Seller, in
which event the Earnest Money deposited by Purchaser, together with interest
thereon, shall be returned to Purchaser and all rights and obligations of the
parties hereunder with respect to the closing of this transaction will cease;
or
<PAGE>
          6.2.2.    proceed with the Closing, in which event Seller shall
assign to Purchaser all of Seller's right, title and interest in and to any
award made in connection with such condemnation or eminent domain proceedings,
whether prior to or at Closing.

     6.3. Purchaser shall then notify Seller, within ten (10) business days
after Purchaser's receipt of Seller's notice, whether Purchaser elects to
exercise its rights under Paragraph 6.2.1 or Paragraph 6.2.2.  Closing shall be
delayed, if necessary, until Purchaser makes such election.  If Purchaser fails
to make an election within such ten (10) business day period, Purchaser shall
be deemed to have elected to exercise its rights under Paragraph 6.2.1.  If
between the date of this Agreement and the Closing Date, any condemnation or
eminent domain proceedings are initiated which do not constitute a Condemnation
Event, Purchaser shall be required to proceed with the Closing, in which event
Seller shall assign to Purchaser all of Seller's right, title and interest in
and to any award made in connection with such condemnation or eminent domain
proceedings.  In the event that Purchaser exercises its rights under Paragraph
6.2.2, Seller agrees to cooperate with Purchaser, at no expense or liability to
Seller, in enforcing any right in and to any award made in connection with a
condemnation or eminent domain proceeding.  In no event shall Seller agree to
settle any claim without the prior written consent of Purchaser.  Such
obligations shall survive the Closing and delivery of the Deed.

7.   INSPECTION AND AS-IS CONDITION.

     7.1. During the period commencing on August 1, 1996 and ending at 5:00
p.m. Chicago time on October 4, 1996 (said period being herein referred to as
the "Inspection Period"), Purchaser and the agents, engineers, employees,
contractors and surveyors retained by Purchaser have entered upon the Property,
to inspect the Property, including a review, audit, transcription or copy of
leases, books and records, cash deposit ledgers and maintenance logs maintained
at the Property, and to conduct and prepare such studies, tests and surveys as
Purchaser deemed reasonably necessary and appropriate.  Purchaser may continue
to enter upon the Property after the termination of the Inspection Period.  In
connection with Purchaser's review of the Property, Seller has delivered to
Purchaser copies of the current rent roll for the Property, the tax and
insurance bills for the last 3 years, utility account numbers, service
contracts, unaudited monthly 1995 and year-to-date operating statements, and
copies of Existing Bond and Mortgage Documents.  Furthermore, if the following
are reasonably available to Seller, Seller shall deliver to Purchaser plans and
specifications.  

     All of the foregoing tests, investigations and studies to be conducted
under this Paragraph 7.1 by Purchaser are at Purchaser's sole cost and expense
and Purchaser shall restore the Property to the condition existing prior to the
performance of such tests or investigations by or on behalf of Purchaser.
Purchaser shall defend, indemnify and hold Seller and any affiliate, parent of
Seller, and all shareholders, employees, officers and directors of Seller or
Seller's affiliate or parent (hereinafter collectively referred to as
"Affiliate of Seller") harmless from any and all liability, cost and expense
(including without limitation, reasonable attorney's fees, court costs and
costs of appeal) suffered or incurred by Seller or Affiliates of Seller for
<PAGE>
injury to persons or property caused by Purchaser's investigations and
inspection of the Property.  Purchaser shall undertake its obligation to defend
set forth in the preceding sentence using attorneys selected by Purchaser, with
the consent of Seller, which consent shall not be reasonably conditioned,
delayed or denied.

     Prior to commencing any such tests, studies and investigations, Purchaser
shall furnish to Seller a certificate of insurance evidencing comprehensive
general public liability insurance insuring the person, firm or entity
performing such tests, studies and investigations and listing Seller and
Purchaser as additional insureds thereunder.

     Purchaser shall have no right to terminate this Agreement on account of
the results of its Inspection.  However, Purchaser shall have the right to
terminate this Agreement by giving written notice of such termination to Seller
at any time prior to October 30, 1996 if (i) Purchaser's board of directors
does not approve this Agreement on or before October 30, 1996, (ii) or
Purchaser objects to any of the information set forth on Schedule 16.2.1.  If
written notice is not received by Seller pursuant to this Paragraph 7.1 prior
to October 30, 1996 at 5:00 p.m., then the right of Purchaser to terminate this
Agreement pursuant to this Paragraph 7.1 on account of the disapproval by
Purchaser's board of directors shall be waived.  If Purchaser terminates this
Agreement by written notice to Seller prior to October 30, 1996 at 5:00 p.m.,
the Earnest Money deposited by Purchaser shall be immediately paid to
Purchaser, together with any interest earned thereon, and neither Purchaser nor
Seller shall have any right, obligation or liability under this Agreement,
except for Purchaser's obligation to indemnify Seller and restore the Property,
as more fully set forth in this Paragraph 7.1.  Notwithstanding anything
contained herein to the contrary, the terms of this Paragraph 7.1, shall
survive the Closing and the delivery of the Deed and termination of this
Agreement.

     7.2. Purchaser acknowledges and agrees that it will be purchasing the
Property and the Personal Property based solely upon its inspections and
investigations of the Property and the Personal Property, and that Purchaser
will be purchasing the Property and the Personal Property "AS IS" and "WITH ALL
FAULTS", based upon the condition of the Property and the Personal Property as
of the date of this Agreement, wear and tear and loss by fire or other casualty
or condemnation excepted.  Without limiting the foregoing, Purchaser
acknowledges that, except as may otherwise be specifically set forth elsewhere
in this Agreement, neither Seller nor its consultants, brokers or agents have
made any representations or warranties of any kind upon which Purchaser is
relying as to any matters concerning the Property or the Personal Property,
including, but not limited to, the condition of the land or any improvements
comprising the Property, the existence or non-existence of "Hazardous
Materials" (as hereinafter defined), economic projections or market studies
concerning the Property, any development rights, taxes, bonds, covenants,
conditions and restrictions affecting the Property, water or water rights,
topography, drainage, soil, subsoil of the Property, the utilities serving the
Property or any zoning or building laws, rules or regulations or "Environmental
Laws" (hereinafter defined) affecting the Property.  Seller makes no
representation or warranty that the Property complies with Title III of the
Americans with Disabilities Act or any fire code or building code.  Purchaser
<PAGE>
hereby releases Seller and the Affiliates of Seller from any and all liability
in connection with any claims which Purchaser may have against Seller or the
Affiliates of Seller, and Purchaser hereby agrees not to assert any claims for
contribution, cost recovery or otherwise, against Seller or the Affiliates of
Seller, relating directly or indirectly to the existence of asbestos or
Hazardous Materials on, or environmental conditions of, the Property, whether
known or unknown.  As used herein, "Environmental Laws" means all federal,
state and local statutes, codes, regulations, rules, ordinances, orders,
standards, permits, licenses, policies and requirements (including consent
decrees, judicial decisions and administrative orders) relating to the
protection, preservation, remediation or conservation of the environment or
worker health or safety, all as amended or reauthorized, or as hereafter
amended or reauthorized, including without limitation, the Comprehensive
Environmental Response, Compensation and Liability Act ("CERCLA"), 42 U.S.C.
Section 9601 et seq., the Resource Conservation and Recovery Act of 1976
("RCRA"), 42 U.S.C. Section 6901 et seq., the Emergency Planning and Community
Right-to-Know Act ("Right-to-Know Act"), 42 U.S.C. Section 11001 et seq., the
Clean Air Act ("CAA"), 42 U.S.C. Section 7401 et seq., the Federal Water
Pollution Control Act ("Clean Water Act"), 33 U.S.C. Section 1251 et seq., the
Toxic Substances Control Act ("TSCA"), 15 U.S.C. Section 260c1 et seq., the
Safe Drinking Water Act ("Safe Drinking Water Act"), 42 U.S.C. Section 300f et
seq., the Atomic Energy Act ("AEA"), 42 U.S.C. Section 2011 et seq., the
Occupational Safety and Health Act ("OSHA"), 29 U.S.C. Section 651 et seq., and
the Hazardous Materials Transportation Act (the "Transportation Act"), 49
U.S.C. Section 1802 et seq.  As used herein, "Hazardous Materials" means:
(1) "hazardous substances," as defined by CERCLA; (2) "hazardous wastes," as
defined by RCRA; (3) any radioactive material including, without limitation,
any source, special nuclear or by-product material, as defined by AEA; (4)
asbestos in any form or condition; (5) polychlorinated biphenyls; and (6) any
other material, substance or waste to which liability or standards of conduct
may be imposed under any Environmental Laws.  Notwithstanding anything
contained herein to the contrary, the terms of this Paragraph 7.2 shall survive
the Closing and the delivery of the Deed and termination of this Agreement.

     7.3. Seller has provided to Purchaser certain unaudited historical
financial information regarding the Property relating to certain periods of
time in which Seller owned the Property.  Such financial information is the
financial information relied upon by Seller for reporting purposes to Seller's
partners and in the preparation of Seller's tax returns.  Seller and Purchaser
hereby acknowledge that such information has been provided to Purchaser at
Purchaser's request solely as illustrative material.  Except as otherwise
specifically set forth in this Agreement, Seller makes no representation or
warranty that such material is complete or accurate or that Purchaser will
achieve similar financial or other results with respect to the operations of
the Property, it being acknowledged by Purchaser that Seller's operation of the
Property and allocations of revenues or expenses may be vastly different than
Purchaser may be able to attain.  Purchaser acknowledges that it is a
sophisticated and experienced purchaser of real estate and further that
Purchaser has relied upon its own investigation and inquiry with respect to the
operation of the Property and releases Seller and the Affiliates of Seller from
any liability with respect to such historical information.  Notwithstanding
anything contained herein to the contrary, the terms of this Paragraph 7.3
shall survive the Closing and the delivery of the Deed and termination of this
Agreement.
<PAGE>
     7.4. Seller has provided to Purchaser a true and correct copy the
following existing reports:  Phase I Environmental Site Assessment prepared by
Law Associates, Inc. dated October 15, 1991 and the Phase I Environmental
Assessment Report prepared by Consulting Solutions, Inc. dated July 25, 1995
("Existing Reports").  Seller makes no representation or warranty concerning
the accuracy or completeness of the Existing Reports.  Seller agrees to
cooperate with Purchaser in obtaining a "reliance letter" from Law Associates,
Inc.  Purchaser hereby releases Seller and the Affiliates of Seller from any
liability whatsoever with respect to the Existing Reports, or, including,
without limitation, the matters set forth in the Existing Reports, and the
accuracy and/or completeness of the Existing Reports.  Furthermore, Purchaser
acknowledges that it will be purchasing the Property with all faults disclosed
in the Existing Reports.  Notwithstanding anything contained herein to the
contrary, the terms of this Paragraph 7.4 shall survive the Closing and the
delivery of the Deed and termination of this Agreement.

     7.5. Between the date of the execution of this Agreement and the Closing
Date, Seller shall:

          7.5.1.  operate and manage the Property in the same manner that it
has managed, maintained and operated the Property during the period of Seller's
ownership, subject to reasonable wear and tear and casualty (subject to the
provisions of Paragraph 6);

          7.5.2.  keep and perform all of the material obligations to be
performed by the Seller under each and every of the Leases and the Service
Contracts as performed by Seller in the ordinary course of its business;

          7.5.3.  neither execute any new lease nor renew or modify any
existing Lease without Purchaser's prior written consent. However, Purchaser's
consent shall not be required if such lease, as entered into, renewed or
modified is made in accordance with each of the following criteria:

          (A)  such lease is on the form presently used by Seller, a copy of
which has been furnished by Seller's manager to Purchaser;

          (B)  the terms of such lease is for not less than six (6) months or
more than one (1) year; 

          (C)  such lease provides for the payment of rent in any amount equal
to or greater than the rent charged by Seller under leases for comparable units
in the Property executed within three (3) months preceding the date of this
Agreement, such rent being free of concession or incentives that would result
in more than one month's free rent or have value in excess of one (1) month's
rental; and

          (D)  the tenant under such lease is not related to or affiliated with
Seller.

     No such lease shall violate the terms of any of the Lease or any of the
Existing Bond and Mortgage Documents.
<PAGE>
          Subject to the foregoing, Seller shall, in the ordinary course of its
business, seek tenants for all units that are now vacant or that will become
vacant prior to the end of the month following the Closing and render vacant
and unoccupied apartment units market-ready at current market rates.  Without
the prior written consent of Purchaser, which consent shall not be unreasonable
withheld, Seller shall not terminate any of the Leases unless the tenant
thereunder shall have defaulted under its lease.  Seller shall not accept from
any of the tenants of the Property payment of rent more than one month in
advance or apply any security deposit to rent due for any tenant unless such
tenant shall be in default under its lease.  Seller shall furnish Purchaser
with monthly Rent Rolls, which shall show all leases entered into by Seller
after the date hereof;

          7.5.4.  Not mortgage, hypothecate or further encumber the Property or
any portion thereof or permit any liens on the Property or any portion thereof
to arise by operation of laws, or otherwise;

          7.5.5.  Maintain its current insurance coverage on the Property, in
full force and effect, through the Closing Date; 

          7.5.6.  Not enter into any new or renewal Service Contract or any
other agreement relating to the Property or extension or cancellation thereof
except in the ordinary course of business and except as may be canceled upon
thirty (30) days notice, without the prior consent of Purchaser, which consent
shall not be unreasonably withheld;

          7.5.7.  Continue Seller's existing program of maintenance, repair and
replacement, in the ordinary course of Seller's business; 

          7.5.8.  Except in connection with replacements, repairs and
maintenance, not convey or remove from the Property or any portion thereof any
of the Improvements, Personal Property or Intangible Property;

          7.5.9.  Promptly send to Purchaser copies of all written notices it
receives from governmental or regulatory authorities concerning Seller, or the
Property or the operation, use or maintenance thereof; and

          7.5.10. Maintain and repair the Property in the ordinary course of
Seller's business.  

8.   CLOSING.

     8.1. The closing of this transaction (the "Closing") shall be on November
15, 1996 (the "Closing Date"), at the office of Title Insurer, First American
Title Insurance Company, at which time Seller shall deliver possession of the
Property to Purchaser.  However, in the event that all of the Conditions
Precedent have not been satisfied prior to September 12, 1996, Seller shall
grant an extension of the Closing Date to December 15, 1996 on the condition
that Purchaser demonstrates to Seller's reasonable satisfaction that it (i) has
submitted all applications required to meet the obligations under Paragraph
18.2; (ii) has submitted all information that any of the Issuer, Trustee,
Berkshire (hereinafter defined), Fannie Mae and any other applicable parties
<PAGE>
have requested as of the date Purchaser has requested such extension from
Seller; (iii) has paid all fees and expenses relating to such applications then
payable to or at the direction of any of the Issuer, Trustee, Berkshire, Fannie
Mae and any other applicable parties; (iv) has provided Seller with copies of
all documents that Purchaser has received from any of the Issuer, Trustee,
Berkshire, Fannie Mae and any other applicable parties; and (v) is using its
commercially reasonable best efforts to obtain the approval of such
applications.  Alternatively, Seller may extend the Closing Date, in its sole
discretion, to December 15, 1996, upon written notice to Purchaser to such
effect.  This transaction shall be closed with escrow instructions acceptable
to Seller and Purchaser to the Title Insurer, in accordance with the general
provisions of the usual and customary form of deed and money escrow for similar
transactions as a "New York style" closing at which the Purchaser shall wire
the Purchase Price to Title Insurer on the Closing Date and prior to the
release of the Purchase Price to Seller, Purchaser shall receive the Title
Policy or marked up commitment dated the date of the Closing Date.  Seller
shall deliver to Title Insurer any customary affidavit in connection with a New
York style closing.  Unless otherwise specified in this Agreement, all closing
and escrow fees shall be divided equally between the parties hereto.

     8.2. On the Closing Date, the Purchaser shall assume all obligations of
the Seller under the Bonds, including all payment obligations and all other
obligations, arising on or after the Closing Date as evidenced and/or secured
by, among other items, the Indenture (hereinafter defined), the Financing
Agreement (hereinafter defined), the Regulatory Agreement, the Multifamily Note
(hereinafter defined) and the Multifamily Deed to Secure Debt (hereinafter
defined), which Bonds have an outstanding principal balance of approximately
$15,535,000.00 as of November 1, 1996.  Purchaser shall not assume or be liable
for any obligation of Seller arising prior to the Closing Date regardless of
when a claim respecting such obligation is first raised.  Seller hereby
authorizes Purchaser to discuss any and all issues relating to the Bonds and
the Existing Bond and Mortgage Documents with Fannie Mae, the Issuer, the
Trustee, Berkshire (all such terms, hereinafter defined) and any other
interested parties.  Seller will reasonably cooperate with Purchaser in
facilitating such discussions.

9.   CLOSING DOCUMENTS.

     9.1. On or prior to the Closing Date, Seller and Purchaser shall execute
and deliver to one another a joint closing statement.  In addition, Purchaser
shall deliver to Seller the balance of the Purchase Price, an assumption of the
documents set forth in Paragraph 9.2.3, 9.2.4 and 9.2.13 and such other
documents as may be reasonably required by the Title Insurer in order to
consummate the transaction as set forth in this Agreement.

     9.2. On the Closing Date, Seller shall deliver to Purchaser the following:

          9.2.1.  the Deed (in the form of Exhibit E attached hereto), duly
executed and acknowledged by Seller, subject to Permitted Exceptions and those
Unpermitted Exceptions waived by Purchaser;

          9.2.2.  a special warranty bill of sale as to the Personal Property
and a quit claim bill of sale as to the Personal Property Rights conveying the
Personal Property and Personal Property rights (in the form of Exhibit F
attached hereto), duly executed and acknowledged by Seller;
<PAGE>
          9.2.3.  an assignment and assumption of Intangible Property (in the
form attached hereto as Exhibit G), duly executed and acknowledged by Seller,
including, without limitation, the service contracts listed in Exhibit H (the
"Service Contracts").  However, if a Service Contract is not assignable or
assumable and Purchaser does not want to assume such Service Contract, Seller
will cooperate with Purchaser, at no cost or expense to Seller, to terminate
such Service Contract;

          9.2.4.  an assignment and assumption of leases and security deposits
(in the form attached hereto as Exhibit I), duly executed and acknowledged by
Seller;

          9.2.5.  non-foreign affidavit (in the form of Exhibit J attached
hereto);

          9.2.6.  original, and/or copies of, leases, lease files, service
contracts and all other contracts, agreements or other documentation assigned
to Purchaser in accordance with Paragraphs 9.2.3 and 9.2.4 affecting the
Property in Seller's possession, which shall be delivered at the Property;

          9.2.7.  all documents and instruments reasonably required by the
Title Insurer to issue the Title Policy;

          9.2.8.  possession of the Property to Purchaser, subject to the terms
of leases;

          9.2.9.  evidence of the termination of the management agreement;

          9.2.10. notice to the tenants of the Property of the transfer of
title and assumption by Purchaser of the landlord's obligation under the leases
and the obligation to refund the security deposits (in the form of Exhibit K); 

          9.2.11. an updated Rent Roll certified as true and correct and dated
no later than two (2) business days prior to Closing;

          9.2.12. originals, to the extent in Seller's possession or control,
or copies of Existing Bond and Mortgage Documents;

          9.2.13. an assignment and assumption of Existing Bond and Mortgage
Documents (in the form of Exhibit M) duly executed and acknowledged by Seller; 

          9.2.14. an opinion of bond counsel approved by Purchaser satisfying
the requirements of Paragraph 18.2.2 below; and

          9.2.15. a certificate of Seller recertifying that the representations
and warranties made in this Agreement remain true, in all material respects, as
of the Closing, or specifying such ways in which they do not remain true, and
if any such representations or warranties do not remain true in all material
respects, Purchaser may terminate this Agreement, in which event the Earnest
Money deposited by Purchaser shall immediately be paid to Purchaser, with
interest thereon.  The terms of this paragraph 9.2.15 shall survive termination
of this Agreement.
<PAGE>
10.  PURCHASER'S DEFAULT.  ALL EARNEST MONEY DEPOSITED INTO THE ESCROW IS TO
SECURE THE TIMELY PERFORMANCE BY PURCHASER OF ITS OBLIGATIONS AND UNDERTAKINGS
UNDER THIS AGREEMENT.  IN THE EVENT OF A DEFAULT OF THE PURCHASER UNDER THE
PROVISIONS OF THIS AGREEMENT, SELLER SHALL RETAIN ALL OF THE EARNEST MONEY AND
THE INTEREST THEREON AS SELLER'S SOLE RIGHT TO DAMAGES OR ANY OTHER REMEDY,
EXCEPT FOR PURCHASER'S OBLIGATIONS TO INDEMNIFY SELLER AND RESTORE THE PROPERTY
AS SET FORTH IN PARAGRAPH 7.1 HEREOF.  THE PARTIES HAVE AGREED THAT SELLER'S
ACTUAL DAMAGES, IN THE EVENT OF A DEFAULT BY PURCHASER, WOULD BE EXTREMELY
DIFFICULT OR IMPRACTICAL TO DETERMINE.  THEREFORE, BY PLACING THEIR INITIALS
BELOW, THE PARTIES ACKNOWLEDGE THAT THE EARNEST MONEY HAS BEEN AGREED UPON,
AFTER NEGOTIATION, AS THE PARTIES' REASONABLE ESTIMATE OF SELLER'S DAMAGES.

11.  SELLER'S DEFAULT.  IF THIS SALE IS NOT COMPLETED BECAUSE OF SELLER'S
DEFAULT, PURCHASER'S SOLE REMEDY SHALL BE THE RETURN OF ALL EARNEST MONEY
TOGETHER WITH ANY INTEREST ACCRUED THEREON, AND THIS AGREEMENT SHALL THEN
BECOME NULL AND VOID AND OF NO EFFECT AND THE PARTIES SHALL HAVE NO FURTHER
LIABILITY TO EACH OTHER AT LAW OR IN EQUITY, EXCEPT FOR PURCHASER'S OBLIGATIONS
TO INDEMNIFY SELLER AND RESTORE THE PROPERTY AS SET FORTH MORE FULLY IN
PARAGRAPH 7.  NOTWITHSTANDING ANYTHING CONTAINED HEREIN TO THE CONTRARY, IF
SELLER'S DEFAULT IS (i) ITS (AND NOT AN UNRELATED THIRD PARTY'S) AFFIRMATIVE,
WILLFUL ACTION WHICH RESULTS IN THE RECORDING OF AN ENCUMBRANCE AGAINST THE
PROPERTY WHICH PREVENTS THE SALE OF THE PROPERTY IN ACCORDANCE WITH THE TERMS
HEREOF OR WHICH GIVES RISE TO PURCHASER'S RIGHT TO TERMINATE THIS AGREEMENT
PURSUANT TO PARAGRAPH 5 HEREOF; (ii) ITS FAILURE TO EXPEND $50,000 IF (a)
SELLER IS ABLE TO BOND OVER, CURE OR REMOVE A MINOR UNPERMITTED EXCEPTION FOR A
COST NOT TO EXCEED $50,000 OR (b) THE TITLE INSURER IS WILLING TO INSURE OVER A
MINOR UNPERMITTED EXCEPTION FOR A COST NOT TO EXCEED $50,000 IN ACCORDANCE WITH
THE TERMS HEREOF OR (iii) ITS WILLFUL REFUSAL TO DELIVER THE DEED, THEN
PURCHASER WILL BE ENTITLED TO SUE FOR SPECIFIC PERFORMANCE.

12.  PRORATIONS.

     12.1.  Rents (exclusive of delinquent rents, but including prepaid rents);
prepaid associations dues, refundable security deposits (which will be assigned
to and assumed by Purchaser and credited to Purchaser at Closing); interest on
and any fees including, without limitation, credit enhancement, issuer or
trustee fees respecting the Bonds; water and other utility charges, if any;
fuels; prepaid reasonable and customary operating expenses; real and personal
property taxes; and other similar items shall be adjusted ratably as of 11:59
p.m. on the day prior to the Closing Date, and credited against the balance of
the cash due at Closing.  To the extent any escrows or bond repayment deposits
for taxes and insurance established in connection with the Bonds or Existing
Bond and Mortgage Documents are not refunded to Seller at Closing, the proceeds
in said escrows shall be assigned to Purchaser and the amounts thereof shall be
a credit to Seller at the Closing. Assessments payable in installments which
are due subsequent to the Closing Date shall be paid by Purchaser.  If the
amount of any of the items to be prorated is not then ascertainable, the
adjustments thereof shall be on the basis of the most recent ascertainable
data.  All prorations will be final except as to delinquent rent referred to in
Paragraph 12.2 below and except for real estate taxes which will be reprorated
upon receipt of actual bills.  If any unit has remained vacant for more than 9
days without being made "rent ready", Seller will give Purchaser a credit of
<PAGE>
$250 for such unit for cleaning, painting touch-up, carpet shampoo and minor
appliance repair.  If such a unit requires carpet replacement or other
renovation not covered by the preceding sentence, Purchaser and Seller will
agree on the amount of the credit to Purchaser.  If Seller receives a credit
for a utility deposit, Seller shall execute an assignment thereof substantially
in the form attached as Exhibit N.

     12.2.  All monies received after Closing by Purchaser from any tenant of
the Property who is indebted under a lease for rent for any period prior to the
Closing Date will first be applied to rent or other charges currently due to
Purchaser under the applicable lease.  Any balance remaining after the
application of such monies to current rent shall be deemed a "Post-Closing
Receipt", but only to the extent such pre-closing indebtedness has not been
paid in full.  Within ten (10) days following each receipt by Purchaser of a
Post-Closing Receipt, Purchaser shall pay such Post-Closing Receipt to Seller.
Purchaser shall use good faith efforts to collect all amounts which, upon
collection, would constitute Post-Closing Receipts hereunder.  Within 120 days
after the Closing Date, Purchaser shall deliver to Seller a reconciliation
statement of Post-Closing Receipts through the first 90 days after the Closing
Date.  Upon the delivery of the Post-Closing Receipts reconciliation, Purchaser
shall deliver to Seller any Post-Closing Receipts owing to Seller and not
previously delivered to Seller in accordance with the terms hereof.  Paragraph
12.2 of this Agreement shall survive the Closing and the delivery and recording
of the Deed.

13.  RECORDING.  Neither this Agreement nor a memorandum thereof shall be
recorded and the act of recording by Purchaser shall be an act of default
hereunder by Purchaser and subject to the provisions of Paragraph 10 hereof.

14.  ASSIGNMENT.  Except for any affiliate of Purchaser or an entity that is
directly owned or controlled by Purchaser or an entity in which Purchaser has
an ownership interest and is a general partner with the power and authority
customarily held by a general partner (each, a "Permitted Assignee"), Purchaser
shall not have the right to assign its interest in this Agreement without the
prior written consent of the Seller.  Except for any assignment to a Permitted
Assignee, any assignment or transfer of, or attempt to assign or transfer,
Purchaser's interest in this Agreement shall be an act of default hereunder by
Purchaser and subject to the provisions of Paragraph 10 hereof.  Seller shall
not assign its rights under or its interest in this Agreement, and any
assignment of proceeds of the sale of the Property shall include a payment
direction executed by Seller.

15.  BROKER.  The parties hereto represent and warrant that no broker
commission or finder fee is due and payable in connection with this transaction
other than to Cushman & Wakefield of Florida, Inc. (to be paid by Seller).
Seller's commission to Cushman & Wakefield of Florida, Inc. shall only be
payable out of the proceeds of the sale of the Property in the event the
transaction set forth herein closes.  Purchaser and Seller shall indemnify,
defend and hold the other party hereto harmless from any claim whatsoever
(including without limitation, reasonable attorney's fees, court costs and
costs of appeal) from anyone claiming by or through the indemnifying party any
fee, commission or compensation on account of this Agreement, its negotiation
or the sale hereby contemplated other than to Cushman & Wakefield of Florida,
<PAGE>
Inc.  Seller hereby agrees to indemnify, defend and hold Purchaser harmless
from any claims whatsoever (including, without limitation, reasonable
attorneys' fees, court costs and costs of appeal) from any claim or demand by
Cushman & Wakefield of Florida, Inc. (and its successors and assigns).  The
indemnifying party shall undertake its obligations set forth in this Paragraph
15 using attorneys selected by the indemnifying party and reasonably acceptable
to the indemnified party.  The provisions of this Paragraph 15 will survive the
Closing and delivery of the Deed.

16.  REPRESENTATIONS AND WARRANTIES.

     16.1.     Any reference herein to Seller's knowledge or notice of any
matter or thing shall only mean such knowledge or notice that has actually been
received by Daniel L. Charleston (Vice President, Property Sales for The Balcor
Company) or Michael Becker (Vice President of Asset Management for The Balcor
Company) (together, "Seller's Representative"), and any representation or
warranty of the Seller is based upon those matters of which the Seller's
Representative has actual knowledge.  Seller's Representatives shall deliver a
copy of the representations and warranties contained in Paragraph 16.2 below to
the existing day-to-day on-site property manager, for its review and request
the day-to-day on-site property manager inform Seller's Representative of any
inaccuracies contained in such representations and warranties.  Any knowledge
or notice given, had or received by any of Seller's agents, servants or
employees shall not be imputed to Seller, the general partner or limited
partners of Seller, the subpartners of the general partner or limited partners
of Seller or Seller's Representative.  

     16.2.     Subject to the limitations set forth in Paragraph 16.1, Seller
hereby makes the following representations and warranties, which
representations and warranties are made to Seller's knowledge as of the date
hereof and as of the date of Seller's recertification in connection with
Closing, and which shall, subject to Paragraph 16.4, be remade at Closing, and
shall survive Closing to the extent set forth in Paragraph 16.4: 

          16.2.1.  Seller has no knowledge of any pending or threatened
litigation, governmental investigation, governmental inquiry, claim, cause of
action or administrative proceeding concerning the Property except as described
in Schedule 16.2.1; 

          16.2.2.  Seller has not received written notice from any governmental
or regulatory authority that the use and operation of the Property is in
violation of applicable codes or laws which has not previously been corrected;

          16.2.3.  The Rent Roll attached hereto as Exhibit L which Seller will
update as of the Closing Date is true, accurate, correct and complete (as to
the matters shown thereon) as of the date set forth thereon; 

          16.2.4.  Except as may be set forth in the Existing Report, Seller
has not received any written notice from any governmental authority having
jurisdiction over the Property of any uncured violation of any Environmental
Law with respect to the Property; 

          16.2.5.  The Existing Reports are the only environmental report of
the Property provided to or obtained by Seller since October 15, 1991;
<PAGE>
          16.2.6.  Seller has not received any written notice that Seller is in
default under any of the Existing Bond and Mortgage Documents to which it is a
party;

          16.2.7.  Seller has all necessary and requisite authority to enter
into this Agreement and to consummate all of the transactions contemplated
hereby, and the persons executing this Agreement and all other documents
required to consummate the transaction contemplated hereby on behalf of Seller
are duly authorized to execute this Agreement and such other documents on
behalf of Seller, and are authorized to bind Seller;

          16.2.8.  Seller is a limited partnership duly formed and validly
existing under the laws of the State of Illinois and, to the extent required by
law, is qualified to do business in and in good standing as a foreign limited
partnership under the laws of the State of Florida;

          16.2.9.  Seller is a "United States person", as defined by Internal
Revenue Code Section 1445 and Section 7701;

          16.2.10.  The execution of this Agreement by Seller does not, and the
performance by Seller of the transaction contemplated by this Agreement will
not, violate or constitute a breach of the partnership agreement or any
partners' resolution of Seller or any contract, permit, license, order or
decree to which Seller is a party or by which Seller or its assets are bound;

          16.2.11.  Except as shown on the Rent Roll attached hereto as Exhibit
L, as updated as of the Closing Date, no party, person or entity is in
possession of the Property nor any portion thereof except for Seller's manager,
any party to a laundry service contract or cable television contract and no
party, person or entity has any interest in the Property, or any portion
thereof, except Seller, parties to laundry service contracts and cable
television service contracts;

          16.2.12.  Seller has not received any written notice of a special
assessment or any such special assessment being contemplated;

          16.2.13.  There are no service contracts affecting the Property other
than the Service Contracts;  

          16.2.14.  There are not outstanding contracts made by Seller (or any
of its agents or affiliates) for the work or materials in connection with the
Property or for any improvements to the Property which have not been, or will
not be on or before the Closing Date, fully paid for on a timely basis;

          16.2.15.  No person or entity has any right or option to acquire all
or any portion of the Property, other than Purchaser pursuant to this
Agreement;

          16.2.16.  Seller holds, and at all times through the Closing will
hold, marketable title to the Personal Property, free and clear of any liens,
encumbrances or adverse claims other than the Existing Bond and Mortgage, and
Seller has, and at all times through the Closing will have, the right and
authority to convey or assign to Purchaser all of the Personal Property; 
<PAGE>
          16.2.17.  Seller does not now owe and will not owe any taxes or any
penalties or interest thereon pursuant to any governmental law, statute or
regulation for which Purchaser is or will be obligated to or liable for a
withholding of funds from the Purchaser Price pursuant to any so called "bulk
sales" law or other applicable law, statute or regulation, or which could
subject the Real Estate to any liens or the Purchaser to any liability;

          16.2.18.  Seller has no employees; 

          16.2.19.  The income and expense schedule and operating and
maintenance budget delivered to Purchaser in accordance with Paragraph 7.1 are
those relied on by Seller in its management of the Property; 

          16.2.20.  The Existing Bond and Mortgage Documents delivered by
Seller to Purchaser are true and complete in all material respects and have not
been modified, supplemented or amended in writing;

          16.2.21.  Based on information provided by Berkshire, as servicer
under the Existing Bond and Mortgage Documents, as of November 1, 1996, the
principal amount of the bonds outstanding is $15,535,000;

          16.2.22.  Seller has not received written notice that an
investigation, enforcement proceeding or litigation has been commenced by the
Securities and Exchange Commission or the Internal Revenue Service respecting
the Bonds; and

          16.2.23.  Seller has made available to Purchaser all books, records,
agreements and Service Contracts kept at the Property.

     16.3.     If at any time after the execution of this Agreement, either
Purchaser or Seller become aware of information which makes a representation
and warranty contained in this Agreement to become untrue in any material
respect, said party shall promptly disclose said information to the other party
hereto.  Provided the party making the representation or warranty did not take
any deliberate actions to cause the representation or warranty in question to
become untrue in any material respect, said party shall not be in default under
this Agreement and the sole remedy of the other party shall be to terminate
this Agreement, except for Purchaser's obligation to indemnify Seller and
restore the Property, as more fully set forth in Paragraph 7.  Notwithstanding
anything contained herein to the contrary, if the status of any of the
tenancies changes from the date of the Rent Roll and the date of the rent roll
delivered at Closing, provided the change in status is not caused by a breach
of Seller's covenants or representations contained in Paragraph  herein, then
Purchaser shall not have the right to terminate this Agreement or make any
claim for a breach of a representation or warranty hereunder involving the Rent
Roll or tenancies thereunder.  Purchaser and Seller are prohibited from making
any claims against the other party hereto after the Closing with respect to any
breaches of the other party's representations and warranties contained in this
Agreement that the claiming party has actual knowledge of prior to the Closing.

     16.4.     The parties agree that the representations contained herein
shall survive Closing for a period ending 5:00 p.m. central time on December
23, 1996 (i.e., the claiming party shall have no right to make any claims
against the other party for a breach of a representation or warranty after 5:00
p.m. central time on December 23, 1996.
<PAGE>
17.  LIMITATION OF LIABILITY.  No affiliate of Seller, nor any of Seller or its
affiliate's beneficiaries, shareholders, partners, officers, directors, agents
or employees, heirs, successors or assigns shall have any personal liability of
any kind or nature for or by reason of any matter or thing whatsoever under, in
connection with, arising out of or in any way related to this Agreement and the
transactions contemplated herein, and Purchaser hereby waives for itself and
anyone who may claim by, through or under Seller, any and all rights to sue or
recover on account of any such alleged personal liability.  

     Notwithstanding anything contained herein to the contrary, Purchaser
hereby agrees that the maximum aggregate liability of Seller, in connection
with, arising out of or in any way related to a breach by Seller under this
Agreement or any document or conveyance agreement in connection with the
transaction set forth herein after the Closing shall be $300,000.  Purchaser
hereby waives for itself and anyone who may claim by, through or under
Purchaser any and all rights to sue or recover from Seller any amount greater
than said limit.

     Seller agrees to retain and reserve, and not disburse or distribute,
proceeds of the Purchase Price in an amount at least equal to the sum of
$300,000 until 5:01 p.m. (Central Time) on December 23, 1996.

     No affiliate of Purchaser, nor any of Purchaser or its affiliate's
beneficiaries, shareholders, partners, officers, directors, agents or
employees, heirs, successors or assigns shall have any personal liability of
any kind or nature for or by reason of any matter or thing whatsoever under, in
connection with, arising out of or in any way related to this Agreement and the
transactions contemplated herein, and Seller hereby waives for itself and
anyone who may claim by, through or under Seller, any and all rights to sue or
recover on account of any such alleged personal liability.  

18.  CONDITIONS PRECEDENT.

     18.1.     The Property is currently encumbered by those certain
Multifamily Housing Revenue Refunding Bonds, 1995 Series B (Sun Lakes Apartment
Project) in the original aggregate principal amount of $15,700,000 (the
"Bonds") as evidenced and/or secured by, among other items, the following
documents (collectively with any other documents made in connection with the
Bonds and the financing and/or refinancing relating thereto with respect to the
Property are hereinafter referred to as the "Existing Bond and Mortgage
Documents"):  (a) the Multifamily Note made by Seller payable to Berkshire
Mortgage Finance Limited Partnership ("Berkshire") endorsed by Berkshire to the
Federal National Mortgage Association ("Fannie Mae"); (b) that certain Trust
Indenture dated as of October 1, 1995 (the "Indenture") among Orange County
Housing Finance Authority (the "Issuer") and Sun Bank, National Associates (the
"Trustee"); (c) the Replacement Reserve and Security Agreement between Seller
and Berkshire, (d) the Completion/Repair and Security Agreement between Seller
and Berkshire; (e) the Amended and Restated Land Use Restriction Agreement
dated as of October 1, 1995 (the "Regulatory Agreement") among Issuer and
Borrower; (f) the Multifamily Mortgage, Assignment of Rents and Security
Agreement made by Seller for the benefit of Berkshire and assigned to Fannie
Mae; (g) the Assumption of Regulatory Agreement and Deed of Trust dated as of
<PAGE>
October 1, 1996 among Seller, Issuer and Seller; (h) the Financing Agreement
dated October 1, 1995 among Seller, Issuer, Trustee and Berkshire; (i) all
documents evidencing Seller's acquisition of the Property and assumption of the
obligations respecting the Bonds; and (j) those documents listed on Exhibit M
attached hereto. 

     18.2.     Purchaser and Seller agree that the performance of their
obligations under this Agreement shall be subject to the parties (as specified
below) unconditionally procuring, using commercially reasonable efforts, on or
before the Closing Date the following:

          18.2.1.  Seller and Purchaser obtaining, on terms acceptable to
Purchaser, in Purchaser's sole and absolute discretion, the written consent of
Issuer, Trustee, Berkshire and Fannie Mae and any other applicable parties to
(a) the assignment to and assumption by Purchaser of the Bonds and the Existing
Bond and Mortgage Documents, and (b) the sale of the Property to Purchaser;

          18.2.2.  Purchaser and Seller satisfying all other conditions to the
assumption of the obligations arising out of the Existing Bond and Mortgage
Documents upon terms acceptable to Purchaser in Purchaser's sole and absolute
discretion, including, without limitation, any bond counsel's opinion or
opinion of Purchaser's counsel required by the Existing Bond and Mortgage
Documents respecting such transfer;

          18.2.3.  Purchaser and Seller obtaining, on terms acceptable to
Seller in Seller's sole and absolute discretion, the written acknowledgment of
Issuer, Trustee, Berkshire and Fannie Mae to the release of Seller and Seller's
affiliated entities in connection with any and all liabilities and obligations
arising out of the Bonds and Existing Bond and Mortgage Documents; and

          18.2.4.  Purchaser, at Purchaser's sole cost and expense, an opinion
of nationally recognized bond counsel acceptable to Purchaser to the effect
that (i) the transfer of the Property complies with the provisions of the
Existing Bond and Mortgage Documents, (ii) the transfer of the Property and the
execution of the Assignment and Assumption Agreement do not, in and of
themselves, adversely affect the exclusion of interest on the Bonds from gross
income for purposes of federal income tax, and (iii) income from the Bonds is
excludeable from gross income for purposes of federal income tax.

The foregoing conditions set forth in Paragraphs 18.2.1, 18.2.2, 18.2.3 and
18.2.4 shall hereinafter be referred to as the "Conditions Precedent".  Both
Seller and Purchaser shall fully cooperate with each other and use good faith
efforts to satisfy the Conditions Precedent, including, but not limited to,
Purchaser submitting to Issuer, Trustee, Berkshire and Fannie Mae all
reasonably requested financial and other information.

     18.3.     Except for fees and expenses of Seller's attorneys with respect
to the performance of Paragraph 18.2.1 and 18.2.2, Purchaser shall pay all
costs and expenses associated with the satisfaction of the Conditions
Precedent, the assignment to Purchaser of the Bond Documents, the assumption of
the Bond Documents by Purchaser and obtaining Issuer's and Trustee's consent to
the foregoing.  Purchaser shall cooperate with Seller satisfying the conditions
<PAGE>
in Section 18.2.3 so that all submissions and requests by Purchaser made to
satisfy the "Conditions Precedent" under Sections 18.2.1, 18.2.2 and 18.2.4 are
accompanied by the release provided for in Section 18.2.3.  In providing such
cooperation, Purchaser shall not be obligated to incur out-of-pocket expenses
on behalf of Seller.  

     18.4.     In the event any of the Conditions Precedent are not satisfied
on or before the Closing Date, then, unless the Closing Date is extended as
provided in Section , this Agreement shall be terminated, and the Earnest Money
shall be immediately paid to Purchaser, together with any interest earned
thereon, and neither Seller nor Purchaser shall have any right, obligation or
liability under this Agreement, except for the indemnities set forth in
Paragraphs 7 and 15 of this Agreement.

19.  TIME OF ESSENCE.  Time is of the essence of this Agreement.

20.  NOTICES.  Any notice or demand which either party hereto is required or
may desire to give or deliver to or make upon the other party shall be in
writing and may be personally delivered or given or made by overnight courier
such as Federal Express, by facsimile transmission or made by United States
registered or certified mail addressed as follows:

          TO SELLER:          c/o The Balcor Company
                              Bannockburn Lake Office Plaza
                              2355 Waukegan Road
                              Suite A-200
                              Bannockburn, Illinois  60015
                              Attention:  Ilona Adams

     with copies to:          The Balcor Company
                              Bannockburn Lake Office Plaza
                              2355 Waukegan Road
                              Suite A-200
                              Bannockburn, Illinois  60015
                              Attention:  Alan Lieberman
                              (847) 317-4360
                              (847) 317-4462 (FAX)

             and to:          Katten Muchin & Zavis
                              525 West Monroe Street
                              Suite 1600
                              Chicago, Illinois  60661-3693
                              Attention:  Daniel J. Perlman, Esq.
                              (312) 902-5532
                              (312) 902-1061 (FAX)

        TO PURCHASER:         Ambassador Apartments, L.P.
                              77 West Wacker Drive
                              Suite 4040
                              Chicago, IL 60601 
                              Attention: Richard F. Cavenaugh
                              (312) 917-4410
                              (312) 917-9910 (FAX)
<PAGE>
    and one copy to:          Ballard Spahr Andrews and Ingersoll
                              1735 Market Street, 51st Floor
                              Philadelphia, PA 19103
                              Attention: Michael L. Lehr
                              (215) 864-8318
                              (215) 864-8999 (FAX)

subject to the right of either party to designate a different address for
itself by notice similarly given.  Any notice or demand so given shall be
deemed to be delivered or made on the next business day if sent by overnight
courier, or the same day as given if sent by facsimile transmission and
received by 5:00 p.m. Chicago time or on the 4th business day after the same is
deposited in the United States Mail as registered or certified matter,
addressed as above provided, with postage thereon fully prepaid.  Any such
notice, demand or document not given, delivered or made by registered or
certified mail, by overnight courier or by facsimile transmission as aforesaid
shall be deemed to be given, delivered or made upon receipt of the same by the
party to whom the same is to be given, delivered or made.  Copies of all
notices shall be served upon the Escrow Agent.

21.  EXECUTION OF AGREEMENT AND ESCROW AGREEMENT.  Purchaser will execute three
(3) copies of this Agreement and three (3) copies of the Escrow Agreement and
forward them to Seller for execution, accompanied with the Earnest Money
payable to the Escrow Agent set forth in the Escrow Agreement.  Seller will
forward one (1) copy of the executed Agreement to Purchaser and will forward
the following to the Escrow Agent:

     (A)  Earnest Money;

     (B)  One (1) fully executed copy of this Agreement; and

     (C)  Three (3) copies of the Escrow Agreement signed by the parties with a
direction to execute two (2) copies of the Escrow Agreement and deliver a fully
executed copy to each of the Purchaser and the Seller.

22.  GOVERNING LAW.  The provisions of this Agreement shall be governed by the
laws of the Florida, except that with respect to the retainage of the Earnest
Money as liquidated damages the laws of the State of Illinois shall govern.

23.  ENTIRE AGREEMENT.  This Agreement constitutes the entire agreement between
the parties and supersedes all other negotiations, understandings and
representations made by and between the parties and the agents, servants and
employees.

24.  COUNTERPARTS.  This Agreement may be executed in multiple counterparts,
each of which shall be deemed an original but all of which shall constitute one
and the same instrument.

25.  CAPTIONS.  Paragraph titles or captions contained herein are inserted as a
matter of convenience and for reference, and in no way define, limit, extend or
describe the scope of this Agreement or any provision hereof.
<PAGE>
     IN WITNESS WHEREOF, the parties hereto have put their hand and seal as of
the date first set forth above.



                              PURCHASER:

                              AMBASSADOR APARTMENTS, L.P., a Delaware 
                              limited partnership 

                              By:  Ambassador Apartments, Inc., 
                                   a Maryland corporation


                                   By:   /s/ Richard F. Cavenaugh
                                        -----------------------------------
                                   Name:
                                        -----------------------------------
                                   Its:
                                        -----------------------------------



                              SELLER:

                              LAKE SUN PARTNERS LIMITED PARTNERSHIP, 
                              an Illinois limited partnership 

                              By:  Lake Sun Partners, Inc., an Illinois 
                                   corporation, its general partner


                                   By:   /s/ Daniel L. Charleston
                                        -------------------------------------
                                   Name:     Daniel L. Charleston
                                        -------------------------------------
                                   Its:
                                        -------------------------------------
<PAGE>
                    Larry D. Richey of Cushman & Wakefield of Florida, Inc.
("Seller's Broker") executed this Agreement in its capacity as a real estate
broker and acknowledges that the fee or commission due it from Seller as a
result of the transaction described in this Agreement is as set forth in that
certain Listing Agreement, dated March 15, 1996 between Seller and Seller's
Broker (the "Listing Agreement").  Seller's Broker also acknowledges that
payment of the aforesaid fee or commission is conditioned upon the Closing and
the receipt of the Purchase Price by the Seller.  Seller's Broker agrees to
deliver a receipt to the Seller at the Closing for the fee or commission due
Seller's Broker and a release, in the appropriate form, stating that no other
fees or commissions are due to it from Seller or Purchaser.

                                   Cushman & Wakefield of Florida, Inc. 


                                   By: 
                                        ------------------------------------
<PAGE>
                                  SCHEDULE 3.1

I.   Survey

     1.   Encroachments:

          a)   sidewalk on the northwest property line;

     2.   Legal description must match title commitment.

     3.   Certification must match the one given in The Crossings and should
include the Title Company.

     4.   Note 3 must refer to the Title Commitment.

     5.   The six-space parking area at the southeastern corner of the property
is marked as containing six spaces, but lines are drawn only for five.

     6.   The 100 year flood evaluation must be reverified.

     7.   Those easements that are plottable must be plotted or where only
approximate locations can be given, such should be given.  All easements must
be listed.

II.  Title Commitment

     1.   The reference to Tangible Taxes in Schedule B-II-8 should be deleted.

     2.   The reference to Maintenance Assessments in Schedule B-II-17 should
be deleted or endorsed over.
<PAGE>
SCHEDULE 16.2.1


None
<PAGE>
                                    Exhibits

A    -    Legal

B    -    Personal Property

C    -    Escrow Agreement

D    -    Title Commitment

E    -    Deed

F    -    Bill of Sale

G    -    Assignment and Assumption of Intangible Property

H    -    Service Contracts

I    -    Assignment and Assumption of Leases and Security Deposits

J    -    Non-Foreign Affidavit

K    -    Notice to Tenants

L    -    Rent Roll

M    -    List of Bond Documents

N    -    Assignment of Sewer, Water, and Utilities Permits, Rights and 
          Deposits
<PAGE>

<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                            7865
<SECURITIES>                                         0
<RECEIVABLES>                                      170
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                  8035
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                   13173
<CURRENT-LIABILITIES>                               62
<BONDS>                                              0
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                       13111
<TOTAL-LIABILITY-AND-EQUITY>                     13173
<SALES>                                              0
<TOTAL-REVENUES>                                   961
<CGS>                                                0
<TOTAL-COSTS>                                       48
<OTHER-EXPENSES>                                   273
<LOSS-PROVISION>                                   623
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                     17
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                 17
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                        17
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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