Exhibit (a)(1)-1


                           OFFER TO PURCHASE FOR CASH
              UP TO 117,025 UNITS OF LIMITED PARTNERSHIP INTERESTS
                                       OF
                        WESTIN HOTELS LIMITED PARTNERSHIP
                                       AT
                                  $725 PER UNIT
                                       BY

                              KALMIA INVESTORS, LLC
                       MERCED Partners Limited Partnership
                               Smithtown Bay, LLC
                         Global Capital Management, Inc.
                               John D. Brandenborg
                                 Michael J. Frey


   --------------------------------------------------------------------------
     THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 5:00 P.M., EASTERN TIME,
                                       ON
                 FEBRUARY 9, 2004, UNLESS THE OFFER IS EXTENDED.
   --------------------------------------------------------------------------

Kalmia  Investors,   LLC,   ("Kalmia"),   Merced  Partners  Limited  Partnership
("Merced"),  Smithtown Bay, LLC ("Smithtown"),  Global Capital Management,  Inc.
("GCM"), John D. Brandenborg and Michael J. Frey (collectively, the "Purchaser")
hereby  offer to acquire  units of limited  partnership  interest  ("Units")  in
Westin  Hotels  Limited   Partnership,   a  Delaware  limited  partnership  (the
"Partnership").  Kalmia is a Delaware limited  liability  company formed on July
31, 1996.  Smithtown,  a Delaware limited  liability  company formed on July 29,
1996,  was named the  manager  of Kalmia on  January  3,  2003.  GCM, a Delaware
corporation formed on September 23, 1998, is Smithtown's manager and the general
partner of Merced.  Merced, a Delaware limited partnership formed on January 19,
1990,  is the sole owner of all of the members of Kalmia  including its manager,
Smithtown.  John D.  Brandenborg  and Michael J. Frey are the sole  officers and
directors of GCM.

The Purchaser  hereby offers to purchase up to 117,025 Units at a purchase price
of  $725  per  Unit,  in  cash,  without  interest,   less  the  amount  of  any
distributions declared or paid on or after December 31, 2003, in respect of that
Unit (the  "Purchase  Price"),  upon the terms and subject to the conditions set
forth in this Offer to  Purchase  (the "Offer to  Purchase")  and in the related
Agreement  of Sale,  as each may be  supplemented  or amended  from time to time
(which together  constitute the "Offer").  Unitholders who tender their Units to
us will not be obligated to pay the $50 transfer fee per transferring Unitholder
charged by the Partnership, as this cost will be borne by the Purchaser.

THE  OFFER IS  CONDITIONED  UPON  CERTAIN  CONDITIONS,  ALTHOUGH  THE  PURCHASER
RESERVES THE RIGHT TO WAIVE SUCH CONDITIONS AND TO EXTEND THE OFFER,  SUBJECT TO
THE TERMS AND  CONDITIONS  HEREIN.  SEE SECTION 13 ("CERTAIN  CONDITIONS  OF THE
OFFER").

A HOLDER OF UNITS ("UNITHOLDER") MAY TENDER ANY OR ALL UNITS THAT IT OWNS.

FOR MORE INFORMATION OR FOR FURTHER ASSISTANCE WITH THE PROCEDURE OF TENDERING
YOUR UNITS PLEASE CALL THE PURCHASER'S TOLL-FREE INFORMATION LINE AT (800)
547-0854.


January 20, 2004





                                    IMPORTANT

Any (i)  Unitholder,  (ii)  beneficial  owner,  in the  case of  Units  owned by
individual  retirement  accounts,  Keogh Plans or qualified plans (a "Beneficial
Owner"),  or (iii) person who has purchased Units but has not yet been reflected
on  the  Partnership's  books  as a  limited  partner  of  the  Partnership  (an
"Assignee")  desiring to tender Units should  complete and sign the Agreement of
Sale in accordance  with the  instructions in the Agreement of Sale, and mail or
deliver a fully executed original of the Agreement of Sale, along with any other
required documents,  to the Purchaser at the address set forth on the back cover
of this Offer to  Purchase,  or request its  broker,  dealer,  commercial  bank,
credit union,  trust company or other nominee to effect the transaction on their
behalf. Unless the context requires otherwise, references to Unitholders in this
Offer to Purchase shall be deemed to include record holders of Units, Beneficial
Owners and Assignees.

QUESTIONS OR REQUESTS FOR ASSISTANCE OR ADDITIONAL  COPIES OF THIS AMENDED OFFER
TO PURCHASE OR THE AGREEMENT OF SALE MAY BE DIRECTED TO THE PURCHASER BY CALLING
THE TOLL-FREE INFORMATION LINE: (800) 547-0854.

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





                                TABLE OF CONTENTS

SUMMARY TERM SHEET                                                           3

INTRODUCTION                                                                10

RISKS AND FACTORS TO CONSIDER BEFORE TENDERING                              11

OFFER TO PURCHASE                                                           16

SECTION 1. Terms of the Offer                                               16

SECTION 2. Acceptance for Payment and Payment for Units                     16

SECTION 3. Procedures for Tendering Units                                   17
              Valid Tender                                                  17
              Backup Federal Income Tax Withholding                         17
              Tenders by Beneficial Holders                                 18
              Signature Guarantees                                          18
              Appraisal Rights                                              18
              Other Requirements18
              Determination of Validity; Rejection of Units;  Waiver
              of Defects; No Obligation to Give Notice of Defects.          19

SECTION 4. Withdrawal Rights                                                19

SECTION 5. Extension of Tender Period; Termination; Amendment               21

SECTION 6. Certain U.S. Federal Income Tax Considerations                   20

SECTION 7. Purpose and Effects of the Offer                                 23
              Purpose of the Offer23
              Rights That We Will Have If We Are A Majority Holder
              Of Units                                                      25
              Effect on Trading Market and Price Range of the Units         25

SECTION 8. Future Plans                                                     26

SECTION 9. Past Contacts and Negotiations with General Partner              26

SECTION 10. Certain Information Concerning the Business of the Partnership
            and Related Matters                                             31
              Business                                                      31
              Distributions                                                 33

SECTION 11. Certain Information Concerning the Purchaser                    34

SECTION 12. Source of Funds                                                 35

SECTION 13. Certain Conditions of the Offer                                 35

SECTION 14. Certain Legal Matters and Required Regulatory Approvals         38
              General                                                       38
              Antitrust                                                     38
              State Takeover Laws                                           39
              ERISA                                                         39

SECTION 15. Fees and Expenses                                               39

SECTION 16. Miscellaneous                                                   39

SCHEDULE 1                                                                  42

SCHEDULE 2                                                                  43



                               SUMMARY TERM SHEET

Kalmia   Investors,   LLC  ("Kalmia"),   Merced  Partners  Limited   Partnership
("Merced"),  Smithtown Bay, LLC ("Smithtown"),  Global Capital Management,  Inc.
("GCM"),  John D.  Brandenborg  and  Michael  J.  Frey,  which are  collectively
referred to as  "Purchaser",  "we" or "us" in this  document,  are  proposing to
acquire up to 117,025 of the outstanding units of limited  partnership  interest
of Westin Hotels Limited  Partnership,  which is referred to in this document as
the  "Partnership",  at a cash  price of $725 per Unit,  less the  amount of any
distributions  declared or paid on or after December 31, 2003 in respect of that
Unit,  subject to the terms and  conditions set forth in this Offer to Purchase.
See  Section 1 ("Terms  of the  Offer")  for a  description  of the terms of the
Offer.  The  following  are some of the  questions  you, as a Unitholder  in the
Partnership, may have, as well as our answers to those questions. We urge you to
read the remainder of this Offer to Purchase and the related  Agreement of Sale,
which together  constitutes  the "Offer,"  carefully  because the information in
this summary is not complete and additional  important  information is contained
in the remainder of this Offer.  Please note that capitalized terms used in this
summary term sheet without definition are defined elsewhere in this document.

QUESTIONS AND ANSWERS ABOUT THE TENDER OFFER

Who is offering to buy my securities?

     Kalmia Investors,  LLC, is a Delaware limited liability company.  Smithtown
Bay,  LLC is a  Delaware  limited  liability  company  formed on July 29,  1996.
Smithtown  was named the  manager  of Kalmia on  January  3,  2003.  Smithtown's
manager is Global Capital  Management,  Inc., a Delaware  corporation  formed on
September  23, 1998.  Kalmia's  beneficial  owners are Merced  Partners  Limited
Partnership, a Delaware limited partnership formed on January 19, 1990, of which
GCM is the general partner. GCM is controlled by its two officers and directors,
John D.  Brandenborg  and Michael J. Frey,  Kalmia,  Smithtown,  GCM, Merced and
Messrs.  Brandenborg and Frey, who are collectively the Purchaser,  are offering
to buy your  securities.  See Section 11 ("Certain  Information  Concerning  the
Purchaser")  for further  information  about the Purchaser.  Merced is a private
investment limited partnership.

What are the classes and amounts of securities sought in the Offer?

     We are offering to buy 117,025 Units, which are approximately  86.3% of all
outstanding  Units.  Assuming  that all such Units are  tendered and not validly
withdrawn,  and all conditions of the Offer are satisfied,  we would own 100% of
all outstanding Units.

Have you recently made other tender offers for the Partnership's Units?

     Yes. On July 24, 2003, the Purchaser filed with the Securities and Exchange
Commission  ("Commission")  an offer to purchase up to 79,917 Units, at $550 per
Unit in cash.  That offer expired at 5:00 p.m. New York Time, on Friday,  August
29, 2003. The Purchaser  purchased 6,409 Units in that offer.  Subsequently,  on
October 6, 2003, the Purchaser filed with the Commission an offer to purchase up
to 73,250  Units,  at $550 per Unit in cash.  That  offer  expired at 5:00 p.m.,
Eastern Time on Friday, November 7, 2003. The Purchaser purchased 1,183 Units in
that offer.

Is the Offer conditioned on a minimum number of Units being tendered?

     No,  our  Offer is not  conditioned  on a  minimum  number  of Units  being
tendered.

How much are you offering to pay and what is the form of payment?

     We are  offering to pay $725 in cash for each Unit,  less the amount of any
distributions declared or paid on or after December 31, 2003, in respect of that
Unit.  If you are the record owner of Units,  you tender your Units to us in the
Offer and we accept them for payment,  you will not have to pay  transfer  fees,
brokerage  fees or similar  expenses.  If you own your Units through a broker or
other nominee, and your broker tenders your Units on your behalf, your broker or
nominee  may  charge you a fee.  Regardless  of  whether  you tender  your Units
directly or through your broker or other  nominee,  we will pay the $50 transfer
fee per transferring Unitholder charged by the Partnership.  When we pay you, we
will pay you by check mailed to your address as it appears in the  Partnership's
records.

Do you have the financial resources to make payment?

     Yes. We have the financial resources to pay for all tendered Units based on
our cash on hand and highly liquid securities in our proprietary portfolio.  The
Offer is not conditioned on our obtaining any financing. See Section 12 ("Source
of Funds") for more information.

When will payment be made?

     Payment will be made as promptly as practicable after the expiration of the
Offer and the  Partnership  has  registered  the transfers of the tendered Units
that we shall have  accepted  for  payment on its books and  records  and we are
recognized by the Partnership as a Substituted Limited Partner in respect of all
such Units with full voting rights and rights to  distributions  (See Section 13
("Certain Conditions of the Offer")).  In this regard, the Commission has stated
(release  no.  34-43069,  available  July 24,  2000) that  because  transfers of
limited  partnership  interests  are  subject to delays,  an offeror in a tender
offer for limited  partnership  interests may  reasonably  extend the period for
payment without  violating the  requirement  for prompt payment.  See Section 13
("Certain Conditions of the Offer").  Since the last business day of the current
calendar  quarter is March 31, 2004,  we expect that payment for accepted  Units
will be delayed until at least March 31, 2004.

Why are you making this Offer?

     On July 24,  2003,  the  Purchaser  filed with the  Commission  an offer to
purchase up to 79,917  Units,  pursuant to which the Purchaser  purchased  6,409
Units. Subsequently, on October 6, 2003, the Purchaser filed with the Commission
an offer to  purchase  up to  73,250  Units,  pursuant  to which  the  Purchaser
purchased  1,183  Units.  We  are  making  this  third  Offer  as a  speculative
investment  based  upon  our  continued  belief  that  the  Units  represent  an
attractive  investment at the price offered.  Our belief is based upon, in part,
our assessment of the value of the  Partnership's  assets and  liabilities.  The
purpose of the Offer is to allow us to benefit from any one  combination  of the
following:  (i) any cash distributions from the Partnership's  operations in the
ordinary  course  of  business;  (ii)  distributions  of  net  proceeds  from  a
liquidation,  if  any;  (iii) a  refinancing  of the  Partnership  or any of its
properties;  (iv) cash that the Partnership may retain or distribute as a result
of a redemption of Units;  (v) sale of the Units; and (vi) any other claims that
the Partnership may have.

Why are you making this third Offer when you already have made two offers?

     Our Offer price is $25 above the price offered by Starwood Hotels & Resorts
Worldwide,  Inc.  ("Starwood"),  which Starwood has recently  stated it does not
intend to increase.  Our third Offer gives such Unitholders  another opportunity
to tender to us,  and  another  opportunity  for us to buy more Units at a price
that we consider desirable.

Are you affiliated with the Management Company of the Partnership?

     No. The Purchaser is not affiliated with the Management Company.

Are you  affiliated  with  Westin  Realty  Corp.,  the  general  partner  of the
Partnership (the "General Partner")?

     No. The Purchaser is not affiliated with the General Partner.

Has this Offer been approved by the General Partner?

     No. We have not sought the General Partner's approval.

Why aren't you seeking approval of your Offer from the General Partner?

     Approval of the General Partner is not required for us to make the Offer or
for Unitholders to tender their Units.

Do you need the  Partnership's  or General  Partner's  consent to  purchase  the
Units?

     No. However,  we need the General  Partner's prior written consent in order
to be admitted as a "Substituted  Limited  Partner" of the  Partnership.  We may
decline to purchase  any or all tendered  Units if the General  Partner does not
give us such consent.  The General Partner also may suspend any or all transfers
of tendered Units if such transfers  would result in the transfer of 40% or more
of the  aggregate  interests in the  Partnership  when added to the total of all
other sales of Units during the  preceding  12 months.  It is a condition of the
Offer that the  Partnership  recognize all transfers of tendered Units to us. If
the General Partner suspends  transfers to us, in order to lift that suspension,
we may amend our offer to reduce  the number of Units we are  tendering  for and
subject  tendering  Unitholders  to a pro rata  reduction  of Units that we will
accept for  payment.  Based on the number  Units  tendered  to us in our initial
offer and the number of other transfers of which we are aware during 2004, we do
not believe that transfers to us will be suspended.

If this Offer is successful will the Partnership continue as a public company?

     We do not know whether the  successful  completion of our Offer will result
in the number of Unitholders  dropping below 300, although based on the apparent
widespread  holdings of the Units and the lack of public information  indicating
any  concentration  of  ownership,  we do not believe that the number would drop
below  300.  If we  successfully  complete  our Offer  and the  total  number of
Unitholders  drops below 300 Unitholders,  then we will request that the General
Partner take steps to suspend the  Partnership's  filing  obligations  under the
Exchange Act.  However,  the  Partnership  will still be required to prepare and
distribute to Unitholders an annual report  pursuant to Section  12.04(e) of the
Partnership's   limited   partnership   agreement   (the  "Limited   Partnership
Agreement").

How long do I have to decide whether to tender my Units?

     You may tender your Units  until 5:00 p.m.,  Eastern  Time,  on February 9,
2004, which is the scheduled  expiration date of the Offer,  unless we decide to
extend the Offer  period.  See Section 3 ("Procedure  for Tendering  Units") for
information about tendering your Units.

Can the Offer be extended,  how will I be notified if the Offer is extended, and
under what circumstances will it be extended?

     Yes, we may decide to extend the Offer. If we extend the Offer we will make
a public announcement no later than 9:00 a.m., Eastern Time, on the business day
following  the  scheduled  expiration  date of the Offer  (which  is 5:00  p.m.,
Eastern Time, on February 9, 2004), stating the extended expiration date and the
approximate number of Units tendered to date.

Will there be a subsequent offer period?

     No, although as noted above, we may extend the Offer.

What is the most significant condition to the Offer?

     The Offer is  conditioned  on, among other  things,  the  Purchaser  having
confirmed to its reasonable  satisfaction  that,  upon the purchase of the Units
pursuant to the Offer,  the General  Partner will give its prior written consent
to the  Purchaser  becoming a  Substituted  Limited  Partner with respect to all
Units  tendered  (although  the  Purchaser  reserves  the  right to  waive  this
condition).

When will you accept my tendered Units for payment?

     Following the  expiration of the Offer period,  we will  determine  whether
your Units were validly  tendered and accept Units for payment.  We will issue a
press release when we have accepted tendered Units for payment.

How do I tender my Units?

     You must  complete  and execute the  Agreement  of Sale and return it on or
prior to February 9, 2004 to the Purchaser in accordance  with the  instructions
in Section 3 ("Procedures  for Tendering  Units").  You may tender any or all of
your Units. For your  convenience we have included a pre-addressed  envelope for
you to return the  Agreement  of Sale,  however,  the method of  delivery of the
Agreement of Sale is at your sole option and risk.  The delivery  will be deemed
made only when actually received by us. If delivery is by mail,  registered mail
with return receipt requested is recommended.

Until what time can I withdraw previously tendered Units?

     Units  tendered  pursuant  to the  Offer  may be  withdrawn  at any time by
written  notice  received by the  Purchaser on or prior to the  Expiration  Date
(including any  extensions  thereof),  and, if and to the extent  tendered Units
have not been  accepted for payment by March 8, 2004 (the 60th day from the date
of this Offer), at any time thereafter.  Once the Expiration Date has passed you
will not  otherwise be able to withdraw your Units.  See Section 4  ("Withdrawal
Rights") for more information.

How do I withdraw my previously tendered Units?

     You (or your  broker or  nominee)  must notify us in writing at the address
listed at the end of this Summary  Term Sheet,  and the notice must include your
name,  the number of Units to be  withdrawn  and the name in which the  tendered
Units  are  registered.  For  complete  information  about  the  procedures  for
withdrawing your previously tendered Units. See Section 4 ("Withdrawal Rights").
Your  Units  will  not be  deemed  to  have  been  withdrawn  unless  all of the
procedures in Section 4 are properly followed in a timely fashion.

If I decide not to tender, how will the Offer effect my Units?

     If the Offer is not  consummated  or if you do not tender your Units and we
consummate the Offer, you will remain a Unitholder.  If the Offer is consummated
and we  purchase  49,361  Units we will  become the holder of a majority  of the
Units,  which will entitle us to certain  rights  under the Limited  Partnership
Agreement.  According to the  Partnership's  Annual  Report on Form 10-K for the
fiscal year ending December 31, 2002 (the "2002 Form 10-K"),  currently there is
no limited  partner who holds a majority  of the Units.  See Section 7 ("Purpose
and Effects of the Offer").

Why should I tender Units  pursuant to your Offer and not pursuant to the tender
offer commenced on November 4, 2003, by Starwood?

     You should tender your Units  pursuant to our Offer because we are offering
to pay $725 per Unit,  while  Starwood is only offering to pay $700. In a letter
to the  Unitholders,  dated  January 6, 2004,  Starwood  stated that it does not
intend to increase that price. In addition,  our Offer has no minimum condition,
while  Starwood's  offer  includes  a  non-waivable  condition  that at  least a
majority of the issued and outstanding Units be tendered and not withdrawn. That
means that  Starwood  will not purchase  your Units unless at least 67,801 Units
are tendered to it. The Purchaser  does not believe that Starwood will meet this
condition and therefore will not be able to complete its offer,  unless Starwood
amends the terms of its offer.

Can I withdraw  Units that I tendered  pursuant to  Starwood's  tender offer and
tender those Units pursuant to your Offer?

     Yes. You can withdraw Units that you tendered to Starwood by written notice
of withdrawal  received by Starwood  before 5:00 p.m., New York time, on January
23, 2004 (the  expiration of Starwood's  offer).  To withdraw  Units  previously
tendered to Starwood,  please see the Notice of Withdrawal that we have attached
for your  convenience  to our Schedule TO, filed with the  Commission as Exhibit
(a)(1)-6,  and have  included in our letters to  Unitholders,  dated  January 8,
2004, and January 14, 2004.  Please also see Starwood's  Offer to Purchase for a
full discussion of how to withdraw your Units from Starwood.

Do you intend to tender your Units to Starwood?

     No. We do not  intend to tender our Units,  or any Units we  purchase  as a
result of this Offer,  to Starwood  pursuant to its tender  offer  commenced  on
November 4, 2003.  (Please see the Purchaser's  Schedule  14D-9,  filed with the
Commission on November 17, 2003, as amended).

Do you intend to give your  consent to the  proposals  described  in  Starwood's
Offer to Purchase?

     No. We do not intend to grant our  consent to the  proposals  described  in
Starwood's  Offer  to  Purchase,   dated  November  4,  2003.  (Please  see  the
Purchaser's 14D-9, filed with the Commission on November 17, 2003, as amended).

What impact will your Offer have on Starwood's tender offer?

     Our Offer will affect Starwood's  proposed offer if we obtain a majority of
the Units.  Since we do not intend to tender any Units that we hold to Starwood,
our obtaining a majority of the Units would  effectively  make Starwood's  offer
impossible to fulfill, unless Starwood modifies its proposed offer to remove the
unwaivable condition that Starwood obtain more than 50% of the Units.

What is the market value of my Units now?

     There is no  established  public market for the Units,  although there is a
limited  secondary  market for the Units.  According to the 2002 Form 10-K,  the
sale prices of Units from  January 1, 2003 through  March 17, 2003,  ranged from
$225 to $465 per Unit,  with an average  sale price of $333.36,  before  certain
reductions  (see Section 7 ("Purpose and Effects of the  Offer")).  The weighted
average price per Unit for Units traded over the 12 months ending  September 30,
2003,  was $441.76.  We calculated  this amount based on trades  reported by The
Partnership  Spectrum,  an  industry  publication.  According  to  the  American
Partnership  Board,  there  were 452  Units  sold  from  June 1,  2003,  through
September  30,  2003,  at prices  ranging  from $435 to $600 per Unit.  However,
prices  obtainable  in the  secondary  market  today or at any other time may be
higher or lower than these historic prices.

     Houlihan  Lokey  Howard  &  Zukin  Financial   Advisors,   engaged  by  the
Partnership to render fairness opinions  regarding recent tender offers,  stated
that a price of $700 per Unit was fair to Unitholders  from a financial point of
view (within the context of  Starwood's  tender  offer  commenced on November 7,
2003). Please see the Partnership's  Amendment No. 2 to Schedule 14D-9, as filed
with the Commission on December 29, 2003.

How can I get further information about the Partnership?

     On May 15, 2003, the  Partnership  filed a Preliminary  Proxy  Statement on
Schedule 14A with the  Commission.  On August 1, 2003, the  Partnership  filed a
Solicitation/Recommendation  Statement on Schedule 14D-9 with the Commission, as
amended  on August 6, 2003 and on August  29,  2003.  On August  28,  2003,  the
Partnership filed a Solicitation/Recommendation Statement on Schedule 14D-9 with
the  Commission  reporting  preliminary  financial  information  for the  Westin
Michigan Avenue Hotel for July 2003. On August 7, 2003 the Partnership filed its
Quarterly  Report on Form 10-Q for the quarterly  period ended June 30, 2003. On
September 8, 2003, the Partnership filed a Solicitation/Recommendation Statement
on Schedule 14D-9 with the Commission  reporting the  Partnership's  preliminary
unaudited  limited  financial  information for August 2003. On October 14, 2003,
the  Partnership  filed a press  release on  Schedule  8-K with the  Commission,
reporting the  Partnership's  preliminary  financial  information  for September
2003. On October 16, 2003, the Partnership  filed a  Solicitation/Recommendation
Statement  on  Schedule  14D-9 with the  Commission.  On October 27,  2003,  the
Partnership  filed a  Solicitation/Recommendation  Statement on Schedule  14D-9A
with the Commission.  On November 6, 2003, the Partnership filed a 10-Q with the
Commission  reporting  quarterly  earnings for the quarter ending  September 30,
2003. On November 18, 2003, the Partnership filed a  Solicitation/Recommendation
Statement on Schedule  14D-9 with the  Commission.  On November  18,  2003,  the
Partnership  filed a press  release on  Schedule  8-K with the  Commission  that
reported  preliminary  financial  information  for October 2003. On November 25,
2003, the Partnership filed a Solicitation/Recommendation  Statement on Schedule
14D-9A with the  Commission  reporting a press release and  unaudited  financial
data. On December 29, 2003, the Partnership filed a  Solicitation/Recommendation
Statement on Schedule 14D-9A with the Commission.

Do you intend to consummate a merger following the Offer?

     No. The purpose of the Offer is to acquire  Units for  investment  purposes
only (see  Section 8 ("Future  Plans")).  We have no current  plans or proposals
that would result in an extraordinary  corporate transaction,  such as a merger,
reorganization or liquidation involving the Partnership, the sale or transfer of
any material  amount of assets of the  Partnership,  any material  change in the
capitalization  or  dividend  policy of the  Partnership  or any other  material
change in the  Partnership's  company  structure  or business.  However,  we are
currently   evaluating  the  Partnership's   business  and  management  and  are
considering  exercising  our rights under the Limited  Partnership  Agreement as
owners  of 10% or more of  outstanding  Units to call for a vote to  remove  the
General Partner. We reserve the right to change our plans and intentions.  If we
become the holder of at least 50.1% of the units we will control many  decisions
that the  Unitholders  can make (see  Section 7  ("Purpose  and  Effects  of the
Offer")), including removal of the General Partner.

What happens if the Partnership makes a distribution or other payment to
Unitholders?

     Any  distributions  declared or paid on or after  December 31, 2003 will be
for the benefit of the Purchaser.  To the extent a tendering Unitholder receives
any  distribution  after that  date,  the  amount of such  distribution  will be
deducted from the Purchase Price.

Who will determine the validity of my tender of Units?

     We reserve the sole right to decide any questions  concerning the validity,
form, eligibility,  timeliness and other questions relating to tenders of Units.
We also reserve the right to waive any defect or irregularity. In exercising our
waiver power we may choose not to treat similar defects or irregularities in the
same manner.  All of our  decisions  relating to the validity of tenders will be
final and binding.

What are the U.S.  Federal  income tax  consequences  of tendering  Units in the
Offer?

     If the Offer is  consummated,  a  tendering  Unitholder  will be treated as
disposing of his Units in a taxable transaction for federal income tax purposes.
A tendering  Unitholder will recognize gain or loss on such disposition equal to
the difference  between (x) the amount  realized on the  disposition and (y) the
Unitholder's  tax basis in the Units. The  characterization  of any such gain or
loss as capital or  ordinary  gain or loss will  depend on whether the Units are
capital assets to the Unitholder and on the nature of the Partnership's  assets.
See Section 6. ("Certain U.S. Federal Income Tax Considerations").

What are the U.S. Federal income tax consequences of not tendering Units in the
Offer?

     A Unitholder who does not tender his Units pursuant to the Offer should not
realize any  material  tax  consequences  as a result of such  failure to tender
unless the  Partnership  is deemed to be  "terminated"  for  federal  income tax
purposes as a result of the tenders by other Unitholders.  If the Partnership is
deemed  to  be  so  "terminated,"  the  Partnership's  future  depreciation  and
amortization deductions with respect to its properties may be reduced in certain
future years immediately  following the deemed  termination with the result that
the amount of  taxable  income  that a  Unitholder  derives  from its Units with
respect to such years may be increased. In such an event, however, the amount of
the Partnership's  depreciation and amortization deductions in subsequent future
years  would be  reduced  in  corresponding  amounts  with the  result  that the
aggregate amount of the Partnership's  taxable income in the years following the
deemed  termination  should be equal to the aggregate  amount of taxable  income
that the Partnership would derive in such years if no termination were to occur.
See "Section 6. (Certain U.S. Federal Income Tax Considerations")

Who can I talk to if I have questions about the Tender Offer?

     If you  have  questions  or you  need  assistance  with  the  procedure  of
tendering  your  Units  you  should  contact  us at the  following  address  and
telephone number:

                              Kalmia Investors, LLC
                         601 Carlson Parkway, Suite 200
                              Minnetonka, MN 55305
                                 (800) 547-0854





To the Holders of Units of Limited Partnership Interests
of Westin Hotels Limited Partnership:

                                  INTRODUCTION

Kalmia Investors,  LLC, a Delaware limited liability company (the "Purchaser" or
"Kalmia"),  hereby offers to purchase up to 117,025 units of limited partnership
interest  ("Units") of Westin Hotels  Limited  Partnership,  a Delaware  limited
partnership (the "Partnership"),  at a purchase price of $725 per Unit, in cash,
less the amount of any  distributions  declared or paid on or after December 31,
2003, in respect of a Unit,  without  interest  thereon (the "Purchase  Price"),
upon the terms and subject to the conditions set forth in this Offer to Purchase
and in the related  Agreement of Sale (which  together  constitute the "Offer").
Unitholders  who tender  their Units to us will not be  obligated to pay the $50
transfer fee per transferring  Unitholder  charged by the  Partnership,  as this
cost will be borne by the  Purchaser.  The 117,025  Units sought to be purchased
pursuant  to the  Offer  represent,  to the  best  knowledge  of the  Purchaser,
approximately  86.3%  of the  135,600  Units  outstanding  as of the date of the
Offer,  and together with the Units already owned by the  Purchaser,  constitute
100% of the outstanding Units.

                 RISKS AND FACTORS TO CONSIDER BEFORE TENDERING

We encourage you to consider the following risk factors:

o    Holders of Units  ("Unitholders")  who tender their Units will be giving up
     the right to participate in any future potential  benefits of owning Units,
     including, for example, the right to participate in any future distribution
     of cash or property, whether from operations, the proceeds of a sale of the
     Partnership's  assets or in connection  with any future  liquidation of the
     Partnership.  However,  there is no  guarantee  of  future  results  of the
     Partnership or that the Partnership would be liquidated efficiently.

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

o    The  tax  consequences  of the  Offer  to a  particular  Unitholder  may be
     different from those of other  Unitholders  and we urge you to consult your
     own tax advisors in connection with the Offer.

o    There is no  established  public market for the Units,  although there is a
     limited  and  sporadic  secondary  market for the Units.  According  to the
     Partnership's  2002 Form 10-K,  the sale  prices of Units  from  January 1,
     2003,  through March 17, 2003,  ranged from $225 to $465 per Unit,  with an
     average  sale  price of  $333.36,  which  price  does not  reflect  certain
     reductions  (see  Section 7  ("Purpose  and  Effects of the  Offer")).  The
     weighted  average price per Unit for Units traded over the 12 months ending
     September 30, 2003 was $441.76.  We calculated  this amount based on trades
     reported by The Partnership Spectrum, an industry publication. According to
     the American Partnership Board, there were 452 Units sold from June 1, 2003
     through  September 30, 2003, at prices  ranging from $435 to $600 per Unit.
     However,  prices  obtainable in the secondary  market today or at any other
     time may be higher or lower than these historic prices. We are not aware of
     any more recent  transactions.  In addition,  the  Purchaser  has purchased
     Units in two tender  offers  during  the second  half of 2003 at a price of
     $550 per Unit and Starwood Hotels & Resorts Worldwide, Inc. ("Starwood") is
     offering to purchase  Units at a price of $700 per Unit  pursuant to tender
     offer commenced by Starwood on November 4, 2003.

o    The Purchaser may not purchase Units if the  Partnership  does not agree to
     register the transfer of tendered  Units from a Unitholder to the Purchaser
     on its  books and  records.  There  are  three  circumstances  in which the
     Partnership  may not  register  such a  transfer.  First,  pursuant  to the
     Limited Partnership  Agreement of the Partnership (the "Limited Partnership
     Agreement"),  Units may not be transferred if, in the opinion of counsel to
     the  Partnership,  the transfer of Units would cause the  Partnership to be
     "terminated"  for  federal  income tax  purposes.  Second,  pursuant to the
     Limited Partnership  Agreement,  the general partner of the Partnership may
     suspend its  approval of sale  requests  for Units if such  transfer  would
     result in the  transfer of 40% or more of the  aggregate  interests  in the
     Partnership  when added to the total of all other  sales of interest in the
     Partnership during the preceding 12 months. Third,  according to its public
     filings, the Partnership has implemented a Unit transfer policy in order to
     comply with a  safe-harbor  that will  prevent the  Partnership  from being
     deemed a "publicly  traded  partnership"  pursuant  to Section  7704 of the
     Internal Revenue Code of 1986, as amended.  The safe-harbor  applies if the
     sum  of  the  percentage   interests  in  Partnership  capital  or  profits
     represented  by Units traded during any calendar year does not exceed 5% of
     the aggregate Units outstanding. If the Partnership reaches the safe-harbor
     limits for Unit transfers in 2004, the general  partner of the  Partnership
     (the "General Partner") may suspend its approval of sale requests for Units
     for the remainder of the 2004 calendar  year.  Depending upon the number of
     Units purchased by the Purchaser pursuant to the Offer, it is possible that
     one or more of the three circumstances noted above could arise and that the
     General  Partner may not approve the transfer of all of the Units  tendered
     by Unitholders pursuant to the Offer.

o    The  Purchaser  is making  the Offer with a view  towards  making a profit.
     Accordingly, there may be a conflict between the desire of the Purchaser to
     acquire the Units at a low price and the desire of the  Unitholders to sell
     the Units at a high  price.  No  independent  person has been  retained  to
     evaluate or render any  opinion  with  respect to the  fairness of the $725
     Purchase Price and no  representation  is made as to such  fairness.  Other
     measures of value may be relevant to a Unitholder and all  Unitholders  are
     urged to carefully  consider all of the information  contained in the Offer
     to Purchase  and  Agreement  of Sale and to consult with their own advisors
     (tax,  financial or otherwise) in evaluating  the terms of the Offer before
     deciding whether to tender their Units.

o    After the Expiration Date, and unless otherwise  prohibited,  the Purchaser
     will  vote  the  Units  acquired  in the  Offer in its own  interests.  The
     Purchaser's  interests  may be  different  from  or in  conflict  with  the
     interests of other Unitholders.

o    The Purchaser will,  subject to the terms and conditions of the Offer,  the
     Limited    Partnership    Agreement   and   applicable   law,   receive   a
     power-of-attorney from each Unitholder tendering Units accepted for payment
     that grants the  Purchaser  the right to exercise  voting and other  rights
     appurtenant to the ownership of such Units prior to payment  therefor.  The
     Purchaser  may not  actually  purchase  Units  accepted for payment if, for
     example,  the Partnership does not effectuate the transfer of such Units to
     the Purchaser.  Accordingly,  a situation may arise where the Purchaser has
     the right to exercise  voting rights with respect to Units for which it has
     not yet paid.

o    The transfer of Units is subject to the  requirements  of Section  11.01 of
     the Limited Partnership Agreement which states that the General Partner may
     suspend  transfers  if and when  any  such  transfer  would  result  in the
     transfer of 40% or more of the Units in the  Partnership  when added to the
     total of all other sales or  exchanges  of Units  within the  preceding  12
     months. If the General Partner suspends  transfers to us, we may reduce the
     number of Units we are tendering for in order to lift that  suspension  and
     subject tendering Unitholders to a pro rata reduction of Units that we will
     accept for payment.

o    The transfer of Units is subject to the  requirements  of Section  11.02 of
     the  Limited  Partnership  Agreement  which  states  that no  assignee of a
     Limited  Partner's  interest is entitled to become a  "Substituted  Limited
     Partner" under the Limited Partnership  Agreement until the General Partner
     shall have given its prior written  consent,  which consent may be withheld
     in the General Partner's absolute discretion.

o    Under the  terms of the  Offer you may  withdraw  your  Units  through  the
     Expiration Date. However, after the Expiration Date and once the Units have
     been accepted by the Purchaser for payment you will not be able to withdraw
     your Units at all. If the Purchaser does not accept your tendered Units for
     payment,  once the Expiration Date has passed, then you will not be able to
     withdraw your Units until March 8, 2004.  The Purchaser  will pay for Units
     that  have  been  validly  tendered  and not  withdrawn  and that have been
     accepted for payment as promptly as practicable  after the  Partnership has
     registered  the  transfers  of all tendered  Units to the  Purchaser on its
     books and records and the General  Partner  notifies us in writing  that it
     consents to us becoming a  "Substituted  Limited  Partner" with full voting
     and  distribution  rights in respect of the Units that we have accepted for
     payment  or any  of the  above  conditions  have  been  waived  by us.  The
     Purchaser   believes  that  the   Partnership's   practice  is  to  provide
     confirmation  of the transfers  only after they have actually  taken place,
     which  may be some  days or  weeks  after  the date of book  transfer.  The
     Purchaser will pay for Units accepted for payment as soon as possible after
     receipt of confirmation of transfers.  The Purchaser is not affiliated with
     the Partnership  and,  accordingly,  does not know with certainty if and/or
     when it will receive such  confirmation.  If the Purchaser does not receive
     such  confirmation  by the  Expiration  Date, it may not accept for payment
     Units that have been  tendered  pursuant  to the Offer.  However,  as noted
     above,  the Purchaser  reserves the right, in its sole  discretion,  to pay
     tendering  Unitholders  prior to the receipt of such  confirmation,  to its
     reasonable  satisfaction,  that it will  have  the  right  to  receive  all
     allocations and distributions attributable to Units accepted for payment).

o    The  Purchaser  has not engaged a Depositary  for the Offer.  The Purchaser
     will submit tendered Units that it accepts for payment to the Partnership's
     transfer  agent.  The  Purchaser  will  hold  the  funds  necessary  to pay
     Unitholders  for  purchased  Units  upon  transfer  of  the  Units  to  the
     Purchaser. The Purchaser has not engaged a Depositary to minimize the costs
     of the Offer.  While the Purchaser has substantial  experience in affecting
     the transfer of limited  partnership  interests,  because the Purchaser has
     not engaged a Depositary,  there will be no independent third party holding
     funds of the Purchaser to pay  Unitholders for Units that will be purchased
     in the  Offer,  or to  verify  independently  that such  funds  are  indeed
     available.  Also,  payments to tendering  Unitholders may be delayed if the
     Purchaser were to suffer an event of bankruptcy or other  material  adverse
     event prior to its making the payments. The Purchaser does not believe that
     the absence of a Depositary  will affect or delay the  effectuation of Unit
     transfers resulting from the Offer.

If the Purchaser is successful in purchasing approximately 36.3% of the Units in
this Offer,  the Purchaser  will become the holder of a majority of the Units in
the Partnership.  As a majority holder,  the Purchaser will have the right under
the Limited Partnership Agreement by majority vote to:

o    Amend certain provisions of the Limited Partnership Agreement;

o    Approve certain sales or borrowings by the Partnership;

o    Approve the transfer of the General Partner's interest;

o    Expel the General Partner or any successor  General Partner with or without
     cause;

o    Elect a new General  Partner or General  Partners upon the  adjudication of
     incompetency,  expulsion,  withdrawal,  death or dissolution of the General
     Partner or any successor General Partner;

o    Expel a general  partner of a Hotel  Partnership,  with or without cause in
     accordance  with the terms of the agreement of limited  partnership of such
     Hotel Partnership; and

o    Elect to dissolve the Partnership.

We urge any  Unitholder  that is not  sophisticated  in  financial  and business
matters to consult with a qualified business  professional  before accepting the
Offer.

Unitholders  may no  longer  wish  to  continue  with  their  investment  in the
Partnership  and  might  consider  accepting  the  Offer  for one or more of the
following reasons:

o    The  Offer  will  provide  Unitholders  with an  immediate  opportunity  to
     liquidate their investment in the Partnership without the usual transaction
     costs associated with secondary market sales.

o    In the  Partnership's  2002 Form 10-K,  Westin  Realty  Corp.,  the general
     partner of the  Partnership  (the term "General  Partner"  includes  Westin
     Realty  Corp.)  states the  following:  "There is no public  market for the
     Units and it is not  anticipated  that a public  market will  develop."  As
     previously  disclosed  in  the  Summary  Term  Sheet,  there  is a  limited
     secondary market for the Units.  Unitholders who desire to benefit from the
     resale liquidity that the Offer represents as an alternative to the limited
     and sporadic  secondary  market for the Units may wish to accept the Offer.
     The Offer affords a significant  number of Unitholders  with an opportunity
     to dispose of their Units for cash,  which otherwise might not be available
     to them.  The Purchase  Price is not intended to represent  either the fair
     market value of a Unit or the Partnership's assets on a per Unit basis.

o    The Offer may be attractive to certain  Unitholders  who wish in the future
     to avoid the continued additional expense, delay and complication in filing
     income tax returns which result from the ownership of the Units.

o    The Offer provides  Unitholders  with the  opportunity  to liquidate  their
     Units and to reinvest the proceeds in other investments  should they desire
     to do so.

If you wish to sell some or all of your  Units in  accordance  with this  Offer,
please read  carefully the enclosed Offer to Purchase and the Agreement of Sale.
All you need to do is complete  the  Agreement  of Sale in  accordance  with the
instructions  provided  therein,  sign  where  indicated,  have  your  signature
Medallion Guaranteed and return the required documentation to the Purchaser,  in
the  pre-addressed  return  envelope  which we have  provided.  If you desire to
accept this Offer,  please carefully follow the instructions in the Agreement of
Sale. Errors will delay and possibly prevent acceptance of your tender of Units.

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

The Offer is being made by the Purchaser as a speculative  investment based upon
the  belief  that the Units  represent  an  attractive  investment  at the price
offered  based upon,  in part,  the expected  liquidation  of the  Partnership's
assets.  The  purpose  of the  Offer  is to  allow  us to  benefit  from any one
combination of the following:  (i) any cash distributions from the Partnership's
operations  in the  ordinary  course  of  business;  (ii)  distributions  of net
proceeds from a liquidation,  if any; (iii) a refinancing of the  Partnership or
any of its  properties;  (iv) cash that the Partnership may retain or distribute
as a result of a redemption of Units;  (v) sale of the Units; and (vi) any other
claims that the Partnership may have.

The Purchaser  reserves the right to extend the offer to purchase subject to the
terms and conditions herein. See Section 13 ("Certain Conditions of the Offer").
The Purchaser expressly reserves the right waive any or all of the conditions of
the Offer.

The Partnership is subject to the information and reporting  requirements of the
Securities  Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and in
accordance  therewith is required to file reports and other information with the
Securities  and Exchange  Commission  ("Commission")  relating to its  business,
financial  condition and other matters.  Such reports and other  information are
available on the  Commission's  Electronic  Data Gathering and Retrieval  System
(EDGAR) at its  internet  website at  www.sec.gov  and may be  inspected  at the
public reference facilities maintained by the Commission at room 1200, 450 Fifth
Street,  N.W.,  Washington,  D.C.  20549.  Copies of such  material  can also be
obtained from the Public Reference Room of the Commission in Washington, D.C. at
prescribed rates.

The Purchaser has filed with the Commission a Tender Offer Statement on Schedule
TO  (including  exhibits)  pursuant  to Rule  14d-3  of the  General  Rules  and
Regulations   under  the  Exchange  Act,  which  provides   certain   additional
information  with  respect  to the  Offer.  Such  Statement  and any  amendments
thereto,  including  exhibits,  may be inspected and copies may be obtained from
the Commission in the manner specified above.

According to the Partnership's Third Quarter 2003 10-Q, there were 135,600 Units
issued and  outstanding  as of  September  30,  2003,  which,  according  to the
Partnership's 2002 Form 10-K are held by approximately  6,710  Unitholders.  The
Purchaser currently owns 18,575 Units, or approximately 13.7% of the outstanding
Units.

Information  contained in this Offer to Purchase which relates to, or represents
statements made by, the Partnership or the General Partner has been derived from
information  provided in reports and other information filed with the Commission
by the Partnership and General Partner.

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





                                OFFER TO PURCHASE

SECTION 1  Terms of the Offer.

Upon the terms and subject to the  conditions of the Offer,  the Purchaser  will
accept for payment and pay for up to 117,025 Units that are validly  tendered on
or prior to the  Expiration  Date and not validly  withdrawn in accordance  with
Section 4  ("Withdrawal  Rights").  The term  "Expiration  Date" shall mean 5:00
p.m.,  Eastern Time, on February 9, 2004,  unless and until the Purchaser  shall
have extended the period of time for which the Offer is open, in which event the
term  "Expiration  Date"  shall mean the latest  date on which the Offer,  as so
extended by the Purchaser, shall expire.

Subject to any  approval  rights of the General  Partner  under the terms of the
Limited Partnership  Agreement,  the Purchaser reserves the right to transfer or
assign,  (in  whole  or in  part  from  time  to  time),  to one or  more of the
Purchaser's  affiliates,  the right to purchase  all or any portion of the Units
tendered pursuant to the Offer. Any such transfer or assignment will not relieve
the  Purchaser of its  obligations  under the Offer or  prejudice  the rights of
tendering Unitholders to receive payment for Units validly tendered and accepted
for payment pursuant to the Offer.

The Offer is conditioned on satisfaction of certain  conditions.  See Section 13
("Certain  Conditions of the Offer,") which sets forth in full the conditions of
the Offer.  The Purchaser  reserves the right (but shall not be obligated),  for
any  reason,  or for no reason,  to waive any or all of such  conditions  at any
time. If any or all of such  conditions have not been satisfied or waived by the
Expiration  Date, the Purchaser  reserves the right (but shall not be obligated)
to (i) decline to purchase any of the Units  tendered;  (ii) terminate the Offer
and deem all  Agreements  of Sale to be null and void and of no force or  effect
whatsoever  (we will not return any documents to tendering  Unitholders);  (iii)
waive all the unsatisfied  conditions and,  subject to complying with applicable
rules and  regulations of the Commission,  purchase all Units validly  tendered;
(iv) extend the Offer and, subject to the right of Unitholders to withdraw Units
until the Expiration  Date,  retain the Units that have been tendered during the
period or periods for which the Offer is extended;  or (v)  otherwise  amend the
Offer.

The Offer to Purchase and the related  Agreement of Sale are being mailed at the
Purchaser's  expense to  Unitholders.  Unless the  context  requires  otherwise,
references to  Unitholders  in this Offer to Purchase shall be deemed to include
record holders of Units, Beneficial Owners and Assignees.

SECTION 2  Acceptance for Payment and Payment for Units.

If all  conditions of the Offer are  satisfied,  we will accept for payment from
the Unitholders all units validly tendered and not withdrawn.

Upon the terms and subject to the  conditions  of the Offer  (including,  if the
Offer is extended or  amended,  the terms and  conditions  of any  extension  or
amendment),  the  Purchaser  will accept for  payment,  and will pay for,  Units
validly  tendered and not  withdrawn in accordance  with Section 4  ("Withdrawal
Rights")  below.  Payment  will be made as  promptly  as  practicable  after the
expiration of the Offer and the  Partnership has registered the transfers of the
tendered  Units that we shall have accepted for payment on its books and records
and we are  recognized by the  Partnership as a Substituted  Limited  Partner in
respect of all such Units with full  voting  rights and rights to  distributions
(See Section 13 ("Certain  Conditions of the Offer")).  Sections 11.01 and 11.02
of the Limited  Partnership  Agreement provide that assignments and transfers of
Units are only recognized on the Partnership's books as of the last business day
of a calendar  quarter.  Since the last  business  day of the  current  calendar
quarter is March 31, 2004,  we expect that  payment for  accepted  Units will be
delayed  until at least March 31,  2004.  The  Purchaser  will be deemed to have
purchased  tendered  Units accepted for payment when the Purchaser is in receipt
of  the  Partnership's   confirmation  that  the  transfer  of  Units  has  been
effectuated  and that  the  Purchaser  will be  deemed  a  "Substituted  Limited
Partner" with respect to the Units transferred and when actual transfer of Units
to the Purchaser has occurred. However, the Purchaser reserves the right, in its
sole  discretion,  to pay for accepted  Units prior to such date.  In all cases,
payment  for Units  purchased  pursuant to the Offer will be made only after the
Expiration Date and the timely receipt by the Purchaser of a properly  completed
and duly  executed  Agreement  of Sale and any other  documents  required by the
Agreement of Sale. Under no circumstances  will interest be paid on the Purchase
Price for any Unit by reason of any delay in making such payment.

If any tendered Units accepted for payment are not purchased for any reason, the
Agreement of Sale with respect to such Units not purchased  will be deemed to be
of no force or effect from the date the Offer is terminated and no payments will
be made in respect of such Units. If, for any reason whatsoever,  acceptance for
payment of, or payment for, any Units tendered pursuant to the Offer is delayed,
or the Purchaser is unable to accept for payment,  purchase or pay for the Units
tendered pursuant to the Offer, then without prejudice to the Purchaser's rights
under Section 13 ("Certain  Conditions of the Offer") (but subject to compliance
with Rule  14e-1(c)  under the  Exchange  Act),  the  Purchaser  may retain such
tendered Units, subject to any limitations of applicable law, and such Units may
not be withdrawn except in accordance with the withdrawal rights as described in
Section 4 ("Withdrawal Rights").

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

The  Purchaser  reserves  the right to transfer or assign,  at any time and from
time to time,  in  whole or in part,  to one or more  affiliates  or  direct  or
indirect  subsidiaries  of the  Purchaser,  the right to purchase Units tendered
pursuant to the Offer,  but no such  transfer  or  assignment  will  relieve the
Purchaser  of its  obligations  under  the  Offer or  prejudice  the  rights  of
tendering Unitholders to receive payment for Units validly tendered and accepted
for payment pursuant to the Offer.

SECTION 3  Procedures for Tendering Units.

Valid Tender. For Units to be validly tendered pursuant to the Offer, a properly
completed  and duly executed  Agreement of Sale (along with any other  documents
necessary to properly  effect the transfer) must be received by the Purchaser at
its address set forth on the signature page of the Agreement of Sale on or prior
to the Expiration Date. A Unitholder may tender any or all Units it owns.

In order for a tendering  Unitholder to participate in the Offer,  Units must be
validly  tendered and not withdrawn prior to the Expiration  Date, which is 5:00
p.m., Eastern Time, on February 9, 2004.

For your convenience,  the Purchaser has included a pre-addressed  envelope with
this Offer for  returning the  Agreement of Sale to the  Purchaser,  however the
method of  delivery of the  Agreement  of Sale is at the option and sole risk of
the  tendering  Unitholder,  and the  delivery  will be  deemed  made  only when
actually received by the Purchaser. If delivery is by mail, registered mail with
return receipt requested is recommended. In all cases, sufficient time should be
allowed to ensure timely delivery.

Backup Federal Income Tax  Withholding.  To prevent the possible  application of
backup  federal income tax  withholding  with respect to payment of the Purchase
Price for Units  purchased  pursuant to the Offer, a tendering  Unitholder  must
verify to the Purchaser such Unitholder's correct taxpayer identification number
(which for an individual is usually his social security number) and make certain
certifications  that the  Unitholder is not subject to backup federal income tax
withholding.

A tendering  Unitholder is required to certify in the  Agreement of Sale,  under
penalties  of  perjury,  that  (i) the tax  identification  number  shown on the
Agreement of Sale is the Unitholder's  correct taxpayer  identification  number;
and (ii) the Unitholder is not subject to backup  withholding either because the
Unitholder  has not been  notified by the Internal  Revenue  Service (the "IRS")
that the  Unitholder is subject to backup  withholding as a result of failure to
report all interest or dividends,  or the IRS has notified the  Unitholder  that
the Unitholder is no longer subject to backup withholding.

The  Unitholder  is also  required to certify in the  Agreement  of Sale,  under
penalties  of  perjury,  that  the  Unitholder,  if  an  individual,  is  not  a
nonresident  alien  for  purposes  of  U.S.  income  taxation,  and  if  not  an
individual, is not a foreign corporation, foreign partnership, foreign trust, or
foreign  estate (as those terms are  defined in the  Internal  Revenue  Code and
applicable  Treasury   Regulations).   The  Unitholder   understands  that  this
certification  may be disclosed to the IRS by the  Purchaser  and that any false
statements contained therein could be punished by fine, imprisonment or both.

Tenders by Beneficial  Holders.  Tenders of Units made by beneficial  holders of
Units will be deemed an instruction to brokers, dealers, commercial banks, trust
companies,  custodians and similar persons or entities whose names, or the names
of whose nominees,  appear as the registered owner of such Units, to tender such
Units on behalf of such beneficial holder. A tender of Units can only be made by
the registered owner of such Units.

Signature  Guarantees.  The  signature(s)  on the  Agreement  of  Sale  must  be
Medallion  Guaranteed by a commercial bank, savings bank, credit union,  savings
and loan association or trust company having an office,  branch or agency in the
United States,  a brokerage firm that is a member firm of a registered  national
securities  exchange  or a member  of the  National  Association  of  Securities
Dealers, Inc., as provided in the Agreement of Sale.

Appraisal Rights.  Unitholders will not have any appraisal or dissenter's rights
with respect to or in connection with the Offer.

Other  Requirements.  By  executing  and  delivering  the  Agreement  of Sale, a
tendering Unitholder  irrevocably appoints the Purchaser and/or designees of the
Purchaser and each of them as such Unitholder's  attorneys-in-fact  and proxies,
with full power of substitution,  to the full extent of such Unitholder's rights
(such power of attorneys  and proxies  being deemed to be an  irrevocable  power
coupled with an interest)  to exercise  all such  Unitholder's  voting and other
rights as any such  attorney-in-fact  in its sole  discretion may deem proper at
any meeting of  Unitholders  or any  adjournment  or  postponement  thereof,  by
written consent in lieu of any such meeting or otherwise, and act in such manner
as any attorney-in-fact shall, in its sole discretion,  deem proper with respect
to the Units, in the manner set forth in the Agreement of Sale.

Such  appointment  will  be  effective  upon  receipt  by the  Purchaser  of the
Agreement of Sale. Upon such receipt, all prior proxies given by such Unitholder
(including any that you may have given to Windy City) with respect to such Units
will, without further action, be revoked, and no subsequent proxies may be given
and if given will not be effective.

By executing and delivering the Agreement of Sale, a tendering  Unitholder  also
irrevocably assigns to the Purchaser,  and its assigns,  all of the right, title
and interest,  free and clear of all liens and encumbrances of any kind, of such
Unitholder in the  Partnership  with respect to the Units tendered and purchased
pursuant  to the Offer  (and with  respect  to any and all other  Units or other
securities  issued or  issuable  in  respect  of such Units on or after the date
hereof).  The  Purchaser  will  seek  to be  admitted  to the  Partnership  as a
Substitute Limited Partner in respect of all such tendered and purchased Units.

Determination of Validity;  Rejection of Units; Waiver of Defects; No Obligation
to Give  Notice  of  Defects.  All  questions  as to the form of  documents  and
validity,  eligibility (including time of receipt) and acceptance for payment of
any tender of Units will be determined by the Purchaser, in its sole discretion,
which  determination  will be final and binding on all  parties.  The  Purchaser
reserves the absolute right to reject any or all tenders determined by it not to
be in proper form or the acceptance of or payment for, which may, in the opinion
of the Purchaser or Purchaser's counsel, be unlawful.

The  Purchaser's  interpretation  of the  terms  and  conditions  of  the  Offer
(including the Agreement of Sale and the instructions thereto) will be final and
binding.  No tender of Units will be deemed to have been  validly made until all
defects  and  irregularities  with  respect  to such  tender  have been cured or
waived.  Neither the Purchaser nor any of its affiliates or assigns,  if any, or
any other person will be under any duty to give any  notification of any defects
or irregularities in tenders or incur any liability for failure to give any such
notification.

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

SECTION 4  Withdrawal Rights.

Except as otherwise  provided in this Section 4, tenders of Units made  pursuant
to the  Offer  are  irrevocable.  Units  tendered  pursuant  to the Offer may be
withdrawn  at any time by  written  notice to the  Purchaser  on or prior to the
Expiration  Date (including any extensions  thereof),  and, if and to the extent
tendered Units have not been accepted for payment by March 8, 2004 (the 60th day
from the date of this Offer),  at any time thereafter.  Once the Expiration Date
has passed you will not otherwise be able to withdraw your Units.

If,  purchase  of or payment  for,  Units is delayed  for any reason  (including
because  of the terms of the  Offer or  Sections  11.01 or 11.02 of the  Limited
Partnership  Agreement),  or if the  Purchaser  is unable to purchase or pay for
Units for any reason,  then,  without  prejudice to the  Purchaser's  rights set
forth herein,  the Purchaser may retain tendered Units and such Units may not be
withdrawn,  except to the extent that the tendering Unitholder is entitled to as
set forth in this Section 4, subject to Rule  14e-1(c)  under the Exchange  Act,
which  provides,  in part, that no person who makes a tender offer shall fail to
pay the  consideration  offered  or return  the  securities  (i.e.,  the  Units)
deposited by or on behalf of security  holders promptly after the termination or
withdrawal  of the tender  offer.  In this  regard,  the  Commission  has stated
(release  no.  34-43069,  available  July 24,  2000) that  because  transfers of
limited  partnership  interests  are  subject to delays,  an offeror in a tender
offer for limited  partnership  interests may  reasonably  extend the period for
payment without  violating the  requirement  for prompt payment.  See Section 13
("Certain Conditions of the Offer").

In order for a  withdrawal  to be  effective,  a written  notice of  withdrawal,
expressly  indicating  that the withdrawal  relates to this Offer and not to any
other offer,  must be timely  received by the Purchaser  (i.e. a valid notice of
withdrawal  must be received after the date hereof but on or before  February 9,
2004, or such other date to which this offer may be extended) at its address set
forth on the last page of this Offer to Purchase.  Any such notice of withdrawal
must specify the name of the person who tendered the Units to be withdrawn, with
the  signature  of such person  Medallion  guaranteed  in the same manner as the
signature in the Agreement of Sale, the number of Units to be withdrawn, and (if
the  Agreement of Sale has been  delivered)  the name of the  Unitholder  as set
forth in the Agreement of Sale.  Withdrawals of Units may not be rescinded.  Any
Units properly withdrawn will be deemed not validly tendered for purposes of the
Offer,  but may be re-tendered  at any  subsequent  time prior to the Expiration
Date by following the procedures described in Section 3.

All questions as to the form and validity (including time of receipt) of notices
of withdrawal will be determined by the Purchaser, in its sole discretion, whose
determination  will be final and binding.  Neither the  Purchaser nor any of its
affiliates  or assigns,  if any,  or any other  person will be under any duty to
give  any  notification  of any  defects  or  irregularities  in any  notice  of
withdrawal or incur any liability for failure to give any such notification.

SECTION 5  Extension of Tender Period; Termination; Amendment.

The Purchaser expressly reserves the right, in its sole discretion,  at any time
and from time to time,  (i) to extend the period of time during  which the Offer
is open by giving oral or written  notice of such  extension;  (ii) to terminate
the  Offer  at any  time  on or  prior  to  the  Expiration  Date  if any of the
conditions  specified in Section 13 ("Certain  Conditions of the Offer") are not
satisfied by giving oral or written notice of such  termination;  (iii) upon the
failure to  satisfy  any of the  conditions  specified  in Section 13  ("Certain
Conditions of the Offer"),  to delay the acceptance for payment of any Units not
heretofore accepted for payment, by giving oral or written notice of such delay;
and (iv) to amend the Offer in any respect (including,  without  limitation,  by
increasing or  decreasing  the  consideration  offered by giving oral or written
notice of such amendment. Any extension, termination, delay or amendment will be
followed as promptly as practicable by a public announcement,  such announcement
in the case of an extension to be issued no later than 9:00 a.m.,  Eastern Time,
on the next  business day after the  previously  scheduled  Expiration  Date, in
accordance with the public  announcement  requirement of Rule 14e-1(d) under the
Exchange Act. There will be no subsequent offer period.

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

SECTION 6  CERTAIN U.S. FEDERAL INCOME TAX CONSIDERATIONS.

           General

The following is a summary of the principal  United  States  federal  income tax
consequences  of the tendering of a Unit by a Unitholder  pursuant to the Offer.
For purposes of this summary, (1) the Internal Revenue Code of 1986, as amended,
is referred to as "the Code," and (2) the Internal  Revenue  Service is referred
to as "the IRS."  This  summary  assumes  that the  Partnership  is treated as a
partnership  for  federal  income  tax  purposes  and  not  a  "publicly  traded
partnership" as defined in Section 7704 of the Code.

This summary deals only with  Unitholders who hold the Units as "capital assets"
within  the  meaning  of  Section  1221 of the Code and  does  not  address  tax
considerations  applicable  (i) to  Unitholders  that are subject to special tax
rules (e.g., banks,  insurance companies,  tax-exempt  organizations,  regulated
investment companies,  real estate investment trusts, grantor trusts, dealers in
securities or currencies,  traders in securities  that elect the  mark-to-market
method of accounting for their securities  holdings,  persons that will hold the
Units as part of a hedging transaction,  "straddle" or "conversion  transaction"
for tax  purposes,  persons  deemed to sell Units  under the  constructive  sale
provisions  of  the  Code,  persons  liable  for  alternative   minimum  tax  or
Unitholders whose "functional  currency" is not the U.S. dollar),  or (ii) under
any state,  local or foreign tax laws.  This summary applies only to Unitholders
that are (i) citizens or "residents" (as defined in Section 7701(b) of the Code)
of the United States,  (ii) corporations,  or other entities that are taxable as
corporations,  created or organized  under the laws of the United  States or any
state or political  subdivision  thereof  (including  the District of Columbia),
(iii)  estates,  the income of which is subject to United States  federal income
taxation regardless of its source, and (iv) trusts, if a United States court can
exercise primary  supervision over the  administration  of such trust and one or
more  United  States  persons  has the  authority  to  control  all  substantial
decisions of the trust (collectively, "United States Persons").

This summary is based on the tax laws of the United States,  including the Code,
final,  temporary and proposed Treasury regulations,  IRS administrative rulings
and practice,  and judicial decisions in effect as of the date of the Offer, all
of which are subject to change,  possibly with retroactive effect. The Purchaser
has not sought any ruling from the IRS with respect to the  statements  made and
the conclusions  reached in the following summary,  and the IRS is not precluded
from  adopting   contrary   positions  with  respect  to  such   statements  and
conclusions.

PROSPECTIVE  UNITHOLDERS  WHO WISH TO TENDER UNITS SHOULD  CONSULT THEIR OWN TAX
ADVISORS  AS  TO  THE  UNITED  STATES  FEDERAL,   STATE,  LOCAL  AND  OTHER  TAX
CONSEQUENCES TO THEM OF MAKING A TENDER OF THE UNITS.

           Consequences to a Tendering Unitholder

The sale of a  Unitholder's  Units  pursuant to the Offer for the Purchase Price
will be treated as a taxable disposition of such Units for United States federal
income tax purposes.  A Unitholder  will  recognize  gain or loss on such a sale
equal  to the  difference  between  the  amount  realized  on the  sale  and the
Unitholder's  tax basis in the Units.  The amount  realized will be equal to the
sum of (x) the amount of cash received by the  Unitholder  pursuant to the Offer
and (y) the amount of the liabilities of the Partnership  properly  allocable to
the Unitholder for federal income tax purposes.

A  Unitholder  will  recognize  ordinary  gain or  loss  on a sale of the  Units
pursuant to the Offer in an amount equal to the exchanged Units' allocable share
of the ordinary gain or loss that the  Partnership  would have  recognized if it
had sold all of its "unrealized  receivables" (including depreciation recapture)
and "inventory  items" (as such terms are defined in Section 751 of the Code) at
their respective fair market values in a fully taxable  transaction  immediately
prior to the exchange.  The balance of a Unitholder's realized gain or loss will
be capital gain or loss.

A  Unitholder's  capital gain or loss on the sale of Units pursuant to the Offer
will be treated as long-term  capital gain or loss if and to the extent that the
Unitholder's holding period in the Units for federal income tax purposes is more
than one year.  Under  current  law,  long-term  capital  gain of  non-corporate
Unitholders  would be taxable at a maximum rate of 15%.  However,  a 25% maximum
marginal tax rate would apply to a non-corporate Unitholder's allocable share of
the Partnership's "unrecaptured of Section 1250 gain" (i.e., gain on the sale of
an asset to the  extent  such  gain is  attributable  to  allowed  or  allowable
depreciation  adjustments  in  respect of real  property).  Upon a sale of Units
pursuant to the Offer,  non-corporate  Unitholders that would otherwise  realize
long-term  capital  gain or  loss on the  sale of  their  Units  will  recognize
unrecaptured  Section  1250  gain in an  amount  equal to the  exchanged  Units'
allocable share of the  unrecaptured  Section 1250 gain that would be recognized
by the  Partnership  if it sold all of its  Section  1250  property  at its fair
market value in a fully taxable  transaction  immediately prior to the exchange.
The ability of a  non-corporate  Unitholder  to offset  capital  losses  against
ordinary income on an annual basis is limited.

Any  income  or gain  derived  by a  Unitholder  from the sale of all its  Units
pursuant  to the Offer may be eligible to be offset  "passive  activity  losses"
derived by the Unitholder  with respect to the Units in prior taxable years that
were  not  deductible  in  those  years  pursuant  to  the  limitations  on  the
deductibility of "passive activity losses" contained in Section 469 of the Code.
If a Unitholder  is unable to sell all of its Units,  the  deductibility  of any
unused passive losses  attributable to the Units would continue to be subject to
the passive activity loss  limitations  until the Unitholder sells his remaining
Units.

A Unitholder other than a corporation and certain foreign individuals that sells
Units  pursuant to this Offer may be subject to certain backup  withholding  and
information  reporting  requirements  unless the  Unitholder  provides a correct
taxpayer identification number ("TIN") to the Purchaser or properly certifies to
the  Purchaser  that  it has  applied  for a  TIN.  In  order  to  avoid  backup
withholding,  a Unitholder  must properly  complete and sign under  penalties of
perjury the Substitute IRS Form W-9 included in the Agreement of Sale.

Federal  income tax  withholding  is required with respect to the sales proceeds
derived by persons other than United States  Persons  ("Foreign  Persons")  from
transfers  of interests in certain  partnerships  which own  interests in United
States real property.  In order to avoid this 10% withholding  tax, a Unitholder
who  tenders  his Units  pursuant  to the Offer will be  required to (i) certify
under  penalties  of perjury as part of the  Agreement  of Sale that he is not a
Foreign  Person,  and  (ii)  provide  certain  additional   information  to  the
Purchaser.

A Unitholder  who sells Units  pursuant to this Offer must attach an information
statement  to his  federal  income  tax  return  for the year of the sale  which
contains the information specified in Treasury Regulation section 1.751-1(a)(3).

           Consequences to a Non-Tendering Unitholder

A  Unitholder   who  does  not  tender  his  Units  pursuant  to  the  Offer  (a
"non-tendering  Unitholder") should not realize any material tax consequences as
a result  of such  failure  to tender  unless  the  Partnership  is deemed to be
"terminated" for United States federal income tax purposes. The Partnership will
be deemed to be so  "terminated" if 50% or more of the  Partnership's  Units are
sold or exchanged  within a 12-month period that includes the date of the Offer.
The Purchaser  cannot  determine based upon the publicly  available  information
whether  the  consummation  of the Offer  will  result in a  termination  of the
Partnership.  While a  non-tendering  Unitholder  will not recognize any taxable
gain or loss if the  Partnership  is deemed to be  terminated  for tax purposes,
such a  termination  may  require  the  Partnership  to reduce the amount of its
depreciation  and  amortization  deductions  with respect to its  properties  in
certain future years  immediately  following the deemed  termination and thereby
increase  the  amount of  taxable  income  that a  Unitholder  derives  from the
Partnership  in such  years.  In such  an  event,  however,  the  amount  of the
Partnership's  depreciation  and  amortization  deductions in subsequent  future
years would be  increased  correspondingly  with the result  that the  aggregate
amount of the taxable income derived by the  Partnership in the years  following
the deemed termination should be equal to the aggregate amount of taxable income
that the Partnership  would derive in such years if no such  termination were to
occur. In addition,  it is possible that a deemed termination of the Partnership
could  cause the  Partnership  to no longer be eligible  for certain  beneficial
"transitional" rules with respect to its properties that may have been contained
in statutory or regulatory changes enacted or issued prior to the termination.

The  Purchaser  reserves  the right not to  purchase  Units to the  extent  such
purchase  may cause the  Partnership  to be  terminated  for federal  income tax
purposes.

THE PRECEDING  DISCUSSION IS ONLY A SUMMARY OF CERTAIN TAX  IMPLICATIONS  OF THE
OFFER. UNITHOLDERS ARE URGED TO CONSULT WITH THEIR OWN TAX ADVISORS TO DETERMINE
THE TAX IMPLICATIONS OF THE OFFER IN LIGHT OF EACH SUCH UNITHOLDER'S  PARTICULAR
CIRCUMSTANCES.

SECTION 7  Purpose and Effects of the Offer.

Purpose of the Offer. The Purchaser is making the Offer for investment  purposes
only (See Section 8 ("Future  Plans") with a view towards  making a profit.  The
Purchaser's  intent is to acquire  the Units at a discount to the value that the
Purchaser might ultimately realize from owning the Units.

The Offer is being made by the Purchaser as a speculative  investment based upon
the  belief  that the Units  represent  an  attractive  investment  at the price
offered.  Our belief is based upon, in part,  our assessment of the value of the
Partnership's  assets and liabilities.  The purpose of the Offer is to allow the
Purchaser to benefit from any one  combination  of the  following:  (i) any cash
distributions  from  Partnership  operations in the ordinary course of business;
(ii)  distributions  of net  proceeds  from  a  liquidation,  if  any;  (iii)  a
refinancing  of the  Partnership  or any of its  properties;  (iv) cash that the
Partnership  may retain or distribute as a result of a redemption of Units;  (v)
sale of the Units; and (vi) any other claims that the Partnership may have.

The Purchaser established the Purchase Price of $725 per Unit less the amount of
any  distributions  declared or paid on or after December 31, 2003 in respect of
that Unit, based on a number of factors, including (i) Purchaser's evaluation of
the  assets and  liabilities  of the  Partnership  based on  publicly  available
information;  (ii) the illiquid nature of the investment; and (iii) the costs to
the Purchaser associated with acquiring the Units.

The Purchase  Price  represents the price at which the Purchasers are willing to
purchase  Units.  No  independent  person has been  retained by the Purchaser to
evaluate  or render any opinion  with  respect to the  fairness of the  Purchase
Price to the  Seller  and no  representation  is made as to such  fairness.  The
Purchaser urges those  Unitholders  that are  considering  tendering their Units
pursuant to the Offer to first consult with their own advisors  (tax,  financial
and others) in evaluating the terms of the Offer before deciding  whether or not
to tender Units.

The  Purchaser  is offering  to purchase  Units for which there is a limited and
sporadic  secondary  market and is not  offering to purchase  the  Partnership's
underlying  assets.  Consequently,  the  Purchaser  does  not  believe  that the
underlying  asset value of the Partnership is  determinative  in arriving at the
Purchase Price.  Nevertheless,  using publicly available information  concerning
the  Partnership  contained in the  Partnership's  2002 Form 10-K, the Purchaser
used an estimated asset value to derive an estimated  market value for the Units
solely for purposes of formulating their Offer.

In  determining  their  estimated  value  of  the  Units,  the  Purchaser  first
calculated  the estimated  current net operating  income in accordance  with the
Partnership's  financial  statements.  Then,  in  consideration  of the  factors
discussed above, the Purchaser  determined the appropriate  capitalization  rate
for the Partnership's net operating income. The resulting net asset value of the
Partnership's  properties was added to the  Partnership's net current assets and
the  Partnership's   total  estimated  asset  value  was  then  reduced  by  the
Partnership's total liabilities and the Purchaser's estimate of the hypothetical
costs to liquidate the portfolio plus the Purchaser's  estimated acquisition and
transfer costs.

Other measures of value may be relevant to a Unitholder and all  Unitholders are
urged to  carefully  consider all of the  information  contained in the Offer to
Purchase and  Agreement  of Sale and to consult  with their own  advisors  (tax,
financial or  otherwise) in  evaluating  the terms of the Offer before  deciding
whether to tender Units.

In its Preliminary Proxy Statement filed with the Commission on May 15, 2003, in
connection with a proposed refinancing, the Partnership has assumed for purposes
of making its  recommendations  to  refinance  the  Partnership's  debt that the
Westin Michigan Avenue hotel could be sold for $96.7 million.

However,  the  Partnership  also  states  that  with  respect  to  the  proposed
refinancing it considered,  among other factors,  the weakness of the market for
the sale of  full-service  hotels and the inability of the Partnership to find a
suitable purchaser for the Michigan Avenue hotel.

If the hotel were sold for $96.7  million and the  Partnership  liquidated,  the
Purchaser estimates that, based upon its own assumptions,  the sale would result
in a distribution of approximately $546 to each Unitholder.

Pursuant to this Offer,  the  Purchaser  is offering to pay $725 cash,  less the
amount of any  distributions  declared or paid on or after December 31, 2003, in
respect of that Unit, for each tendered Unit.

The Partnership  disclosed in the 2002 Form 10-K the following  information with
regard to restrictions on transfer of Units:

"There is no public  market  for the  Units,  and it is not  anticipated  that a
public market for the Units will develop. The transfer of Units, or any interest
therein,  is subject  to a variety of  restrictions.  Limited  Partners  may not
transfer  their  interests  in  the  Partnership  if,  in  the  opinion  of  the
Partnership's   counsel,   such   transfers   might  violate  the   registration
requirements of the Securities Act of 1933, as amended, or the laws of any other
jurisdiction or agency applicable to the transfers,  cause the Partnership to be
regarded as an association  taxable as a corporation,  result in the dissolution
or termination of the  Partnership or result in the Hotel  Partnership not being
able to obtain or continue in effect any license  permitting the service or sale
of alcoholic  beverages in the Hotel.  The assignee must also meet certain other
requirements  set forth in the Limited  Partnership  Agreement  before it may be
recognized  as a  substituted  Limited  Partner,  including  the  payment of all
reasonable  expenses  connected  with the transfer of any interest.  The limited
partners or their  representatives  must  furnish,  as to  voluntary  transfers,
sufficient  information to counsel to permit the foregoing  determination  to be
made."

Pursuant to the Limited Partnership Agreement, the transfer of Units will not be
allowed if, in the opinion of counsel to the Partnership, such transfer of Units
would cause the Partnership to be deemed to be  "terminated"  for federal income
tax purposes. Pursuant to the Limited Partnership Agreement, the General Partner
may suspend its approval of sale  requests  for Units if such  transfer of Units
would result in the  transfer of 40% or more of the interest in the  Partnership
when added to the total of all other sales of interest in the Partnership during
the preceding 12 months.  Since the  Purchaser  cannot now predict the number of
Units  that it will  purchase  pursuant  to the Offer and cannot  determine  the
amount  of  previous  transfers  of  Units  without  a  further  review  of  the
Partnership's books and records, Purchaser cannot assure a Unitholder that Units
purchased  pursuant  to a tender  offer  filed on  Schedule TO would not cause a
deemed  "termination"  of the  Partnership  for  federal  income  tax  purposes.
Further,  it is a  condition  of the Offer  that the  Partnership  register  the
transfer  of  tendered  Units  from a Seller to the  Purchaser  on its books and
records.

In October 1996, the General Partner determined it to be in the best interest of
the  Partnership  to  implement  a  Unit  transfer  policy  that  relies  on the
protections of a 5% "safe harbor" provision, promulgated by the Internal Revenue
Service,  that  prevents the  Partnership  from being deemed a "publicly  traded
partnership"  pursuant to Section 7704 of the Internal  Revenue Code of 1986, as
amended.  The safe  harbor  applies if the sum of the  percentage  interests  in
partnership  capital or profits  represented by Units traded during any calendar
year  does not  exceed 5% of the  aggregate  Partnership  interests  outstanding
(which approximates 6,848 Units).

Purchaser  believes  that Units  purchased  pursuant to a tender  offer filed on
Schedule TO would not violate the publicly traded partnership rules. Further, it
is a  condition  of the Offer that the  Partnership  register  the  transfer  of
tendered  Units from a Seller to the Purchaser on its books and records and that
the Purchaser be recognized as a Substituted  Limited Partner by the Partnership
in respect of the Units we shall have agreed to purchase.

RIGHTS THAT WE WILL HAVE IF WE ARE A MAJORITY  HOLDER OF UNITS. If the Purchaser
is successful in purchasing  approximately 36.3% of the Units in this Offer, the
Purchaser will become the holder of a majority of the Units in the  Partnership.
As a majority  holder,  the Purchaser will have the right under the  Partnership
Agreement by majority vote to:

o    Amend certain provisions of the Limited Partnership Agreement;

o    Approve certain sales or borrowings by the Partnership;

o    Approve the transfer of the General Partner's interest;

o    Expel the General Partner or any successor  General Partner with or without
     cause;

o    Elect a new General  Partner or General  Partners upon the  adjudication of
     incompetency,  expulsion,  withdrawal,  death or dissolution of the General
     Partner or any successor General Partner;

o    Expel a general  partner of a Hotel  Partnership,  with or without cause in
     accordance  with the terms of the agreement of limited  partnership of such
     Hotel Partnership; and

o    Elect to dissolve the Partnership.

Effect on Trading Market and Price Range of the Units.  If a substantial  number
of Units are purchased  pursuant to the Offer, the result will be a reduction in
the number of Unitholders.  In the case of certain kinds of equity securities, a
reduction  in the number of  security  holders  might be expected to result in a
reduction in the liquidity and volume of activity in the trading  market for the
security. In this case, however,  there is a limited and sporadic trading market
for the Units and, therefore,  the Purchaser does not believe a reduction in the
number of Unitholders will materially further restrict the Unitholders'  ability
to find purchasers for their Units.

The  Partnership  disclosed in its 2002 Form 10-K that there is no public market
for the Units, and it is not anticipated that a public market will develop.

The Units are  registered  under Section 12(g) of the Exchange Act, which means,
among other things,  that the  Partnership is required to file periodic  reports
with the Commission and to comply with the  Commission's  proxy rules. As of the
date  of the  Partnership's  2002  Form  10-K  there  were  approximately  6,710
Unitholders.  If the  Units  were to be held by  fewer  than  300  persons,  the
Partnership could apply to de-register the Units under the Exchange Act.

SECTION 8  Future Plans.

The  Purchaser  is  acquiring  the Units  pursuant  to the Offer for  investment
purposes only. The Purchaser has no current plans or proposals that would result
in an extraordinary corporate transaction,  such as a merger,  reorganization or
liquidation  involving  the  Partnership,  the sale or transfer of any  material
amount of assets of the Partnership,  any material change in the  capitalization
or  dividend  policy  of the  Partnership  or any other  material  change in the
Partnership's company structure or business. However, the Purchaser is currently
evaluating  the  Partnership's  business and  management  and is  considering to
exercise its rights under the Limited Partnership  Agreement as owners of 10% or
more of outstanding Units to call for a vote to remove the General Partner.  The
Purchaser reserves the right to change its plans and intentions.

If the  Offer is not  consummated  or if you do not  tender  your  Units  and we
consummate the Offer,  you will remain a Unitholder of the  Partnership.  If the
Purchaser  purchases at least 49,361 Units for which it has made the Offer,  the
Purchaser will become the holder of a majority of the Units,  which will give us
the ability to control many decisions of the Unitholders.  According to the 2002
Form 10-K,  currently  there is no limited  partner  who holds a majority of the
Units.

The Purchaser and its  affiliates may seek to acquire  additional  Units through
open market purchases,  privately negotiated transactions,  a tender or exchange
offer or other  transactions or a combination of these methods on such terms and
at such prices as we shall determine,  which may be different from the terms and
price paid in the Offer.  We also  reserve the right to dispose of Units that we
have acquired or may acquire.  Such future purchases will also be for investment
purposes only and may be at prices higher or lower than the Purchase Price.

SECTION 9  Past Contacts, Transactions, Negotiations and Agreements.

Other  than as set forth  below,  Smithtown  Bay,  LLC,  as the  manager  of the
Purchaser,  has not had  negotiations or material  discussions  with the General
Partner  within the last 2 years.  Smithtown  Bay,  LLC  succeeded  the previous
manager on  January 3, 2003.  As none of the  Offerors  is  affiliated  with the
previous manager of the Purchaser, they do not know whether the previous manager
of the  Purchaser  had  negotiations  or material  discussions  with the General
Partner within the past 2 years.

On July 24, 2003,  the Purchaser  filed with the Commission an offer to purchase
up to 79,917 units of limited partnership  interest in the Partnership,  at $550
per Unit in cash, without interest thereon, less the amount of any distributions
declared  or paid on or after  July 7,  2003,  in  respect of that Unit upon the
terms and conditions set forth in the Offer to Purchase, dated July 24, 2003, as
amended on August 4, 2003, and in the related agreement of sale and accompanying
documents.

On September  8, 2003 the  Partnership  filed an Amendment  No. 5 to reflect the
issuance of a new press release on September 8, 2003 to make certain corrections
to the press release issued September 2, 2003, and to replace Exhibit  (a)(1)-10
with Exhibit (a)(1)-10  included therein.  The Purchaser issued a press release,
dated Tuesday,  September 2, 2003,  which stated that such offer expired at 5:00
p.m. New York Time, on Friday, August 29, 2003. The press release further stated
that based upon a preliminary  count, as of 5:00 p.m., New York time, on Friday,
August 29, 2003,  approximately  6,658 Units were validly  tendered  pursuant to
that offer and not  withdrawn  and the  Purchaser  had  accepted  for payment in
accordance  with the terms of that offer all such tendered  Units. On October 1,
2003 the Purchaser  reported  6,409 Units were  tendered  pursuant to the tender
offer were transferred by the Partnership to Kalmia. The reduction in beneficial
ownership of Units  resulted from the fact that the purchase of 249 of the 6,658
Units tendered as of the expiration of that offer could not be completed because
they were withdrawn or were otherwise incapable of being transferred.

On October 6, 2003,  the  Purchaser  filed a Schedule TO with the  Commission to
reflect  an  offer  to  purchase  up to  73,250  Units at $550 per Unit in cash,
without interest thereon, less the amount of any distributions  declared or paid
on or after  October  1,  2003,  with  respect  to that  Unit upon the terms and
conditions set forth in the offer to purchase, dated October 6, 2003, as amended
October 21, 2003, and as further amended on October 28, 2003, and in the related
agreement of sale and accompanying documents.

On October 23, 2003,  the Purchaser  filed an Amendment No. 2 to the Schedule TO
to reflect the mailing of a letter,  dated October 23, 2003, to Unitholders.  On
November 10, 2003, the Purchaser  filed an Amendment No. 4 to the Schedule TO to
reflect the expiration on November 7, 2003 of the offer  commenced on October 6,
2003,  and the issuance of a press  release,  dated November 10, 2003. The press
release stated that,  based upon a preliminary  count, as of 5:00 p.m.,  Eastern
Time,  on Friday,  November 7, 2003,  approximately  1,210 Units (or 0.9% of the
total number of outstanding Units) were tendered and not withdrawn and that upon
payment for these Units in accordance  with the related  agreements of sale, the
Purchaser  would  beneficially  own  approximately  13.7% of the total number of
outstanding Units.

On November 17, 2003,  the Purchaser  filed with the Commission a Schedule 14D-9
Solicitation/Recommendation  Statement,  urging  Unitholders not to tender their
Units pursuant to the offer to purchase, dated November 4, 2003, by Starwood and
to vote against certain proposals to amend the Limited Partnership  Agreement as
set forth in Starwood's offer to purchase.  In addition,  the Purchaser filed as
exhibits  a letter  to  Unitholders,  dated  November  17,  2003,  and a form of
withdrawal from Starwood's  tender offer. The letter to Unitholders  stated that
the Purchaser did not intend to tender its Units  pursuant to Starwood's  tender
offer and  intended to vote  against  Starwood's  proposals to amend the Limited
Partnership Agreement. On November 17, 2003, the Purchaser filed an amendment to
the Schedule 14D-9 to reflect the final text of the letter to Unitholders.

On December 1, 2003, the Purchaser  filed with the Commission an Amendment No. 2
to the Schedule 14D-9, dated November 17, 2003, as amended on November 17, 2003,
to reflect the mailing of a letter to Unitholders, dated December 1, 2003, which
urged  Unitholders not to tender their Units pursuant to Starwood's tender offer
and not consent to Starwood's  proposed  amendments  to the Limited  Partnership
Agreement;  described the  commencement  of a lawsuit  filed by unrelated  third
parties  against the General  Partner and Starwood;  advised  Unitholders of the
apparent  conflict of interest  between the General  Partner and  Starwood;  and
informed  Unitholders  that the Purchaser had requested that the General Partner
provide  the  Purchaser  with  information   regarding  the  operations  of  the
Partnership in order to enable Purchaser to review any potential  irregularities
in the operations of the Hotels (as defined in Section 10 below), irregularities
in any related  party  transactions  and  compliance  with the hotel  management
agreements.

           Written contacts and negotiations with the General Partner

On July 8, 2003, the Purchaser sent a letter to the  Partnership  requesting the
list of limited partners of the Partnership.  The Partnership  received the list
of limited partners from the Partnership on July 14, 2003.

On July 24,  2003,  and as  amended on July 30,  2003 and  August 4,  2003,  the
Purchaser commenced a tender offer for up to 79,917 Units. On July 24, 2003, the
Purchaser sent a letter to the Partnership, copying its counsel, notifying it of
the  commencement  of such tender  offer and  enclosing  therewith a copy of the
tender offer materials for such offer.

On July 30, 2003,  the Purchaser sent a letter to the  Partnership,  copying its
counsel,  notifying the Partnership of an amendment to the tender offer as filed
on July 30, 2003 with the  Commission  per Rule 14d-3 of the  General  Rules and
Regulations under the Exchange Act of 1934, as amended, enclosing therewith such
additional tender offer materials.

On August 7, 2003, the Purchaser sent a letter to the  Partnership,  copying its
counsel,  notifying the Partnership of an amendment to the tender offer as filed
on August 4, 2003 with the  Commission  per Rule 14d-3 of the General  Rules and
Regulations  under the  Exchange  Act,  as  amended,  enclosing  therewith  such
additional tender offer materials.

On August 18, 2003, the Purchaser sent a letter to the Partnership,  copying its
counsel,  notifying the Partnership of an amendment to the tender offer as filed
on August 18, 2003 with the  Commission  per Rule 14d-3 of the General Rules and
Regulations  under the  Exchange  Act,  as  amended,  enclosing  therewith  such
additional tender offer materials.

On August 25, 2003,  counsel to the Purchaser sent a letter to the Partnership's
counsel,  asking the  Partnership  to advise  whether the General  Partner would
admit Kalmia as a substitute  limited partner with respect to Units accepted for
payment and purchased by Kalmia  pursuant to the tender  offer,  and whether the
General Partner would register such Units in Kalmia's name for all purposes. The
letter also  addressed  other matters  concerning the transfer of Units accepted
for payment and  purchased  by Kalmia  pursuant  to the tender  offer,  upon the
expiration of the tender offer.

Counsel to the  Purchaser  received a letter,  dated August 29,  2003,  from the
Partnership's counsel,  indicating that the General Partner expected to transfer
the Units  accepted  for payment by the  Purchaser  pursuant to its offer on the
books of the Partnership  and admit Kalmia as a substitute  limited partner with
respect to those Units with full voting  rights and rights to  distributions  no
later than  September  30, 2003.  In response to that letter,  on September  12,
2003,  the  Purchaser  also  sent a  letter  to such  counsel  referring  to the
expiration  of the  Purchaser's  tender  offer and  requesting  that the General
Partner  expedite  processing of the Units for transfer and substitution as soon
as practicable, and before September 30, 2003.

The Partnership's  counsel  subsequently  advised the Purchaser's counsel orally
that the transfers  would be made on September 30, 2003, in accordance  with the
Partnership's general policy.

On September 2, 2003,  the Purchaser sent a letter to the  Partnership,  copying
its counsel,  notifying the  Partnership  of an amendment to the tender offer as
filed on  September  2, 2003 with the  Commission  per Rule 14d-3 of the General
Rules and Regulations  under the Exchange Act, as amended,  enclosing  therewith
with such additional tender offer materials.

On September 5, 2003, the Purchaser sent to the  Partnership  transfer  requests
for 6,453 Units that it had accepted for payment, along with the transfer fee of
$50 per transfer.

On September 8, 2003,  the Purchaser sent a letter to the  Partnership,  copying
its counsel,  notifying the  Partnership  of the final  amendment  reporting the
results of the tender offer as filed on  September  8, 2003 with the  Commission
per Rule 14d-3 of the General Rules and  Regulations  under the Exchange Act, as
amended, enclosing therewith with such additional tender offer materials.

On September 9, 2003, the Purchaser sent a letter to the  Partnership  notifying
the  Partnership  of the filing of a Form 3 with the  Commission on September 9,
2003, and enclosing a copy of such filing therein.

On  September  12, 2003,  the  Purchaser  executed and sent to the  Partnership,
attention to Ms. DeMarino via Federal Express, a certification  requested by the
Partnership.

On October 6, 2003,  counsel to the Purchaser sent a letter to the  Partnership,
copying  its  counsel,  notifying  it of the  commencement  a tender  offer  and
enclosing therewith a copy of the tender offer materials for such offer.

On October 28, 2003, the Purchaser sent a letter to the Partnership, copying its
counsel,  notifying the Partnership of an amendment to the tender offer as filed
on with the Commission per Rule 14d-3 of the General Rules and Regulations under
the Exchange Act, as amended,  enclosing  therewith such additional tender offer
materials.

On November 10, 2003, counsel to the Purchaser sent a letter to the Partnership,
copying its counsel,  notifying  the  Partnership  of an amendment to the tender
offer as filed on with the  Commission  per Rule 14d-3 of the General  Rules and
Regulations  under the  Exchange  Act,  as  amended,  enclosing  therewith  such
additional tender offer materials.

On  November  12,  2003,   counsel  to  the  Purchaser  sent  a  letter  to  the
Partnership's  counsel,  asking the  Partnership  to advise  whether the General
Partner would admit Kalmia as a substitute limited partner with respect to Units
accepted for payment and purchased by Kalmia  pursuant to the tender offer,  and
whether the General  Partner would  register such Units in Kalmia's name for all
purposes.  The letter also  addressed  other matters  concerning the transfer of
Units accepted for payment and purchased by Kalmia pursuant to the tender offer,
upon the expiration of the tender offer.

On November 19, 2003,  counsel to the Purchaser sent a fax to the  Partnership's
counsel, requesting a response to the letter sent on November 12, 2003.

On November 26, 2003, the Purchaser sent a letter to the Partnership  requesting
information regarding the operations of the Partnership.

On  December  9,  2003,   counsel  to  the  Purchaser  sent  an  e-mail  to  the
Partnership's  counsel,  requesting a response to the letter dated  November 12,
2003, and subsequent fax dated November 19, 2003.

On December 31, 2003, the Purchaser  sent a letter to the  Partnership to follow
up on the letter sent on November 26, 2003. The letter stated that the requested
information  should not be sent to the  Purchaser,  but  rather the  Purchaser's
counsel.

On  January  6,  2004,  counsel  to the  General  Partner  sent a letter  to the
Purchaser, responding to the Purchaser's request for documents.

On January 9, 2004,  the Purchaser sent a letter to the General  Partner,  which
stated that the Purchaser  believed that the General Partner should recommend to
the  Unitholders who have tendered to Starwood  pursuant to Starwood's  offer to
purchase that they should  withdraw their Units from Starwood and tender them to
Purchaser.

On January 14, 2004,  the  Purchaser  sent a letter to the General  Partner,  to
reflect the issuance of a press release by the Purchaser dated January14, 2004.

On January 19, 2004, the counsel to Purchaser  received a fax, dated January 19,
2004, from the General Partner,  advising the Purchaser of the General Partner's
right to suspend transfers if such transfers would result in the transfer of 40%
or more of the Units  within the  preceding  twelve  months,  and  "urging"  the
Purchaser to take additional actions to address the transfer limitation.

On January  20,  2004,  counsel to the  Purchaser  sent a letter to the  General
Partner,  stating  that the right of the  General  Partner to suspend  transfers
should  addressed  if (1) the 40%  limitation  is  reached  and (2) the  General
Partner invokes such right.

  Telephone contacts and negotiations with the General Partner and Affiliates

Between September 2, 2003 and January 8, 2004, there were numerous conversations
between  employees of the Purchaser and  employees of the  Partnership  relating
solely to  administrative  matters in respect of the transfers of Units tendered
in our previous offers.

On September 17, 2003 a  representative  of Starwood  contacted the Purchaser by
telephone to arrange a future  telephone  call to be held on September 22, 2003.
On September 22, 2003, a telephone  call was held among  representatives  of the
Purchaser and Starwood. The Starwood representatives asked the Purchaser's views
of Starwood's proposed tender offer. The Purchaser's  representatives  indicated
that they did not wish to discuss any potential or hypothetical event, whereupon
the call ended.

On December 5, 2003,  representatives  of Starwood  contacted  the  Purchaser by
telephone  to  arrange  a  conference  call,  to be held on  December  8,  2003.
Representatives of the Purchaser and Starwood subsequently exchanged emails over
whether  that  conference  call would be  privileged.  On December 8, 2003,  the
conference  call was held among  representatives  of the  Purchaser and Starwood
concerning  Starwood's  tender offer and the letters to Unitholders  sent by the
Purchaser.  During  that call  representatives  of the  Purchaser  indicated  to
representatives  of Starwood  that at that time the  Purchaser did not intend to
tender its Units to Starwood in the current context of Starwood's offer.

The  Purchaser  attempted to call the General  Partner on December 19, 2003,  to
follow up on a letter,  dated  November 26, 2003,  sent by the  Purchaser to the
General   Partner   relating  the  request   regarding  the  operations  of  the
Partnership.

The  Purchaser  attempted to call the General  Partner to follow up on a letter,
dated November 12, 2003, sent by the Purchaser to the General  Partner  relating
to the transfer of Units accepted for payment in the  Purchaser's  second tender
offer.  Subsequently,  the Purchaser  received a "Pending  Transfer" notice with
respect to the Units expected to be transferred on December 31, 2003.

On December 9, 2003, counsel to the Partnership advised counsel to the Purchaser
via voice mail that the Partnership  intended to continue the previous practices
as followed in connection with the Purchaser's  previous tender offer,  but that
if Starwood  consummated a merger prior to year-end in 2003, the Purchaser would
have to deal with Starwood.

           Agreements

Pursuant to the  Purchaser's  first tender offer dated July 24, 2003, as amended
on  August  4,  2003,  and in the  related  agreement  of sale and  accompanying
documents,  Unitholders  who tendered  their Units  entered into and executed an
agreement of sale whereby each  undersigned  Limited  Partner,  and/or  Assignee
Holder or  Beneficial  Owner or  Unitholder  agreed  to  thereby  sell,  assign,
transfer,  convey and  deliver  to Kalmia  Investors,  LLC,  a Delaware  limited
liability  company  all of such  seller's  right,  title and  interest in Units,
including any rights  attributable  to claims,  damages,  recoveries,  including
recoveries  from class  action  lawsuits,  and causes of action  accruing to the
ownership of such Units,  being sold pursuant to such  agreement of sale and the
offer to purchase dated July 24, 2003, as amended,  for a purchase price of $550
per Unit. Each such agreement  further provided that in the event a distribution
of cash, or any other  distribution  of value  whatsoever is made or declared by
the  Partnership  on or after  July 7, 2003  with  respect  to the  Units  being
transferred  thereby,  the  cash  price  of  $550  per  Unit  to be  paid to the
Unitholder  would be reduced by the amount of the  distribution  with respect to
such Units.  In addition,  each  seller,  by  executing  the  agreement of sale,
irrevocably  constituted  and appointed  Purchaser as its true and lawful agent,
proxy  and  attorney-in-fact  with  respect  to the  Units  with  full  power of
substitution in respect of certain acts and actions  relating to the transfer of
the Units to the  Purchaser  and the  Purchaser's  exercise of its rights as the
owner of such Units.

Pursuant  to the  Purchaser's  second  tender  offer dated  October 6, 2003,  as
amended  October 21, 2003 and as further amended on October 28, 2003, and in the
related agreement of sale and accompanying  documents,  Unitholders who tendered
their  Units  entered  into and  executed  an  agreement  of sale  whereby  each
undersigned  Limited  Partner,  and/or  Assignee  Holder or Beneficial  Owner or
Unitholder  agreed to thereby  sell,  assign,  transfer,  convey and  deliver to
Kalmia Investors, LLC, a Delaware limited liability company all of such seller's
right, title and interest in Units, including any rights attributable to claims,
damages, recoveries, including recoveries from class action lawsuits, and causes
of action  accruing to the ownership of such Units,  being sold pursuant to such
agreement of sale and the offer to purchase  dated  October 6, 2003, as amended,
for a purchase price of $550 per Unit. Each such agreement further provided that
in the  event a  distribution  of  cash,  or any  other  distribution  of  value
whatsoever is made or declared by the  Partnership  on or after October 1, 2003,
with respect to the Units being transferred  thereby, the cash price of $550 per
Unit to be  paid  to the  Unitholder  would  be  reduced  by the  amount  of the
distribution with respect to such Units. In addition,  each seller, by executing
the agreement of sale,  irrevocably  constituted and appointed  Purchaser as its
true and lawful agent, proxy and attorney-in-fact with respect to the Units with
full power of  substitution  in respect of certain acts and actions  relating to
the transfer of the Units to the Purchaser and the  Purchaser's  exercise of its
rights as the owner of such Units.

SECTION 10 Certain Information Concerning the Business of the Partnership
           and Related Matters.

Business.  The following  information was extracted from the Partnership's  2002
Form 10-K. The Purchaser did not prepare any of the information contained in the
2002 Form 10-K and the Purchaser makes no  representation  as to the accuracy or
completeness of such information.

Westin Hotels Limited Partnership (the "Partnership") and its subsidiary limited
partnerships,  The Westin St.  Francis  Limited  Partnership  (the "St.  Francis
Partnership")   and  The  Westin  Chicago  Limited   Partnership  (the  "Chicago
Partnership" or the "Hotel  Partnership"),  each a Delaware limited  partnership
(collectively the "Hotel  Partnerships"),  were formed on April 25, 1986 for the
purpose of  acquiring  two  hotels,  The Westin  St.  Francis in San  Francisco,
California  (the "St.  Francis")  and the Michigan  Avenue  (formerly The Westin
Hotel, Chicago) in downtown Chicago, Illinois (collectively the "Hotels").

The St. Francis and the Michigan  Avenue have been managed as part of the Westin
hotel chain since 1945 and 1964, respectively. As a result of the acquisition of
Westin Hotel Company  ("Westin") by Starwood  Hotels & Resorts  Worldwide,  Inc.
("Starwood")  in 1998,  the  management  agreements  for the St. Francis and the
Michigan  Avenue were assigned to St. Francis Hotel  Corporation  ("St.  Francis
Corp.") and 909 North Michigan Avenue Corporation ("909 Corp."), respectively.

Westin  Realty  Corp.  ("Westin  Realty")  is the sole  general  partner  of the
Partnership  (the "General  Partner").  909 Corp.  and St. Francis Corp. are the
respective general partners of the subsidiary limited partnerships,  the Chicago
Partnership and the St. Francis Partnership,  which directly own and operate (or
in the case of the St.  Francis  Corp.,  owned and operated)  each Hotel.  Since
January 2, 1998, the General Partner has been a subsidiary of Starwood.

On January 18,  2000,  the St.  Francis  Partnership  entered  into a definitive
agreement to sell the St.  Francis to BRE/ St. Francis  L.L.C.,  an affiliate of
the Blackstone  Group,  for gross proceeds of  $243,000,000.  Upon obtaining the
consent of a majority of the limited partners, the sale was consummated on April
26, 2000.

The Hotel  Partnerships  are  engaged  solely  in the  business  of  owning  and
operating the Hotels (as of April 26, 2000,  only the Michigan  Avenue) and are,
therefore, engaged in only one industry segment.

The Michigan Avenue is operated by Starwood as part of the full-service, upscale
Westin hotel chain.  Starwood owns, manages and franchises hotels throughout the
world and the  inclusion  of the Hotel  within its global  system  provides  the
benefits  of  name  recognition,   centralized   reservations  and  advertising,
system-wide marketing programs,  centralized purchasing and training and support
services.  The hotel  business in general is highly  competitive.  To the extent
hotel capacity expands or demand for hotel accommodations decreases, competition
will increase. The demand for particular accommodations and related services are
subject to various factors,  including,  but not limited to, seasonal  variance,
changes in economic  conditions,  and changes in travel patterns and preferences
(which  may  be   affected  by  airline   schedules,   weather   conditions   or
availability).  Specific  information  regarding  competitive  conditions at the
Michigan Avenue is set forth in Schedule 2, "Hotel Owned by the Partnership."

The Hotel is managed by a wholly owned subsidiary of Starwood.  Because Starwood
also owns, operates,  manages and franchises hotels under the St. Regis(R),  The
Luxury Collection(R),  Sheraton(R),  W(R) and Four Points(R) by Sheraton brands,
including other hotels in the Chicago area,  potential conflicts of interest may
exist.  While  Starwood and its  affiliates  have the right to own,  operate and
develop competing hotels,  the general partners have a fiduciary duty to conduct
the affairs of the Partnership and the Hotel  Partnerships in the best interests
of these entities and their partners.

Neither  the  Partnership  nor  the  Hotel   Partnerships  have  any  employees.
Administrative  and Hotel  personnel  are  employees  of either  Starwood or the
Hotel's general partner. The Hotel and the Hotel Partnership  reimburse Starwood
and the general  partner for the costs of such employees.  However,  neither the
Partnership nor the Hotel Partnership is directly responsible for the payment of
executive compensation to the officers of the general partners.

In February 2001, the Partnership retained JLL to market the Michigan Avenue for
sale. In April 2001, formal marketing materials were distributed and discussions
with several potential purchasers subsequently  commenced.  After the occurrence
of the September 11 attacks,  certain of the most qualified potential purchasers
indicated they would expect  significant  discounts on their preliminary  offers
made prior to the attacks. Based on the unstable and depressed hotel real estate
market, resulting from the weakened general worldwide economic environment,  the
General  Partner did not believe that it was in the best interest of the limited
partners to sell the Michigan Avenue in late 2001 or 2002.

The General Partner also engaged JLL to assist in exploring a refinancing of the
Partnership's  debt has  recently  directed  JLL to focus  its  efforts  towards
pursuing  refinancing  alternatives.  On May 15, 2003, the  Partnership  filed a
Preliminary  Proxy Statement  seeking the consent of the Limited Partners to the
refinancing  of  the  mortgage  loan  on  the  Michigan  Avenue  (the  "Proposed
Refinancing").  In the Proposed Refinancing, the Hotel Partnership or its wholly
owned  subsidiary  expects  to incur new  indebtedness  in an amount  from $70.0
million to $75.0 million from a lender not  affiliated  with the  Partnership or
Starwood.  The General Partner has had discussions with potential lenders with a
goal of presenting a refinancing proposal to the limited partners.  There can be
no  assurance  however,  that such a proposal  will be  presented to the limited
partners.  In the Partnership's  Quarterly Report on Form 10-Q for the quarterly
period ended  September 30, 2003,  dated  November 6, 2003,  (the "Third Quarter
2003 10-Q"),  the Partnership  further stated that  "[s]ubsequent  to filing the
Preliminary Proxy Statement, the General Partner learned that Column [Financial,
Inc., its anticipated  lender,] is not likely to be able to provide financing in
accordance with the terms outlined in the Preliminary Proxy Statement.  However,
at this time and subject to today's  dynamic  lending  environment,  the General
Partner is not  optimistic  it will be able to find a lender  willing to provide
financing  to the  Partnership  upon  terms set forth in the  Preliminary  Proxy
Statement."

Distributions.  The  Partnership  disclosed in its 2002 Form 10-K and Forms 10-Q
for the first,  second, and third quarters of 2003 that it made distributions as
follows:

Date                               Distributions Per Unit

2003
March 16                           $6.72
June 10                            $6.72
September 12                       $6.72
December 15                        $6.72(1)

2002
March 16                           $6.72
June 14                            $6.72
September 13                       $6.72
December 13                        $6.72

2001
March 15                           $6.72
June 14                            $6.72
September 13                       $6.72
December 14                        $6.72

- --------
(1) Not disclosed in the Partnership's 2003 10-Q Forms.

Set forth below is a summary of certain  financial  information  with respect to
the Partnership, which has been excerpted or derived from the Partnership's 2002
Form 10-K and the Third  Quarter 2003 10-Q.  More  comprehensive  financial  and
other  information is included in such reports and other  documents filed by the
Partnership with the Commission,  and the following  summary is qualified in its
entirety by reference to such reports and other  documents and all the financial
information  and  related  notes  contained  therein.  Such  reports  and  other
documents  may be examined  and copies may be  obtained  from the offices of the
Commission  at the  address  set  forth  in the  "Introduction."  The  Purchaser
disclaims any  responsibility  for the information  included in such reports and
documents, and extracted in this Offer to Purchase.

Selected Financial Information
 (In Thousands of Dollars, except per Unit amounts)

                             Fiscal Year      Fiscal Year     Fiscal Year
                             Ended 12/31/02   Ended 12/31/01  Ended 12/31/00
                             --------------   --------------  --------------

Operating Profit             4,026.00         2,937.00        18,772.00(1)
Net Income                   1,383.00           559.00        66,139.00(2)
Net Income per Unit             10.20             4.12           487.75(2)




                             Three       Three        Nine     Nine
                             Months      Months       Months   Months
                             Ended       Ended        Ended    Ended
                             9/30/03     9/30/02      9/30/03  9/30/02
                             -------     -------      -------  -------

Operating Profit (Loss)         2,300     1,609          3,166   1,090
Net Income (Loss)               1,691       949          1,301    (853)
Net Income (Loss) per Unit      12.46      7.00           9.59   (6.29)

Balance Sheet Data (in
thousands, except unit
amounts)                     As of 9/30/03    As of 12/31/02  As of 12/31/01
                             -------------    --------------  --------------
Total Assets                   96,485          104,233         106,585
Total Liabilities              52,069           58,433          58,576
Total Partners Equity          39,856           41,289          43,551

Units Outstanding             135,600           135,600        135,600

(1)Includes St. Francis results through the sale date on April 26, 2000.

(2)Includes $52,606 gain on the St. Francis sale.

The  foregoing  summary  is  qualified  in  its  entirety  by  reference  to the
Partnership's  2002  Form 10-K and the  Third  Quarter  2003 10-Q and all of the
financial information and related notes contained therein.

For information concerning the properties owned by the Partnership, please refer
to Schedule 2 attached hereto, which is incorporated herein by reference.

SECTION 11 Certain Information Concerning the Purchaser.

Kalmia is a Delaware  limited  liability  company,  which was  organized for the
purpose of acquiring the Units in the Partnership.  The manager of the Purchaser
is Smithtown Bay, LLC, a Delaware limited liability company ("SB"), organized as
a private  investment  vehicle and which  currently  manages the Purchaser.  The
Purchaser's offices are located at 601 Carlson Parkway,  Suite 200,  Minnetonka,
MN 55305,  and its telephone number is (888) 323-3757.  For certain  information
concerning  the  members of SB, see  Schedule 1 to this Offer to  Purchase.  The
Purchaser  owns  18,575  Units  which is  approximately  13.7% of the issued and
outstanding Units.

Except as otherwise set forth herein, (i) neither the Purchaser nor, to the best
knowledge  of the  Purchaser,  any of the  persons  listed on Schedule 1, or any
affiliate  of the  Purchaser  beneficially  owns or has a right to  acquire  any
Units;  (ii) neither the Purchaser  nor, to the best knowledge of the Purchaser,
any of the persons  listed on Schedule 1, or any  affiliate of the  Purchaser or
any member,  director,  executive officer, or subsidiary of any of the foregoing
has effected any  transaction in the Units;  (iii) neither the Purchaser nor, to
the best knowledge of the Purchaser,  any of the persons listed on Schedule 1 or
any affiliate of the Purchaser has any contract, arrangement,  understanding, or
relationship  with any  other  person  with  respect  to any  securities  of the
Partnership,   including   but  not   limited   to,   contracts,   arrangements,
understandings,  or  relationships  concerning  the transfer or voting  thereof,
joint ventures, loan or option arrangements, puts or calls, guarantees of loans,
guarantees against loss, or the giving or withholding of proxies,  consents,  or
authorizations;  (iv) there have been no transactions or business  relationships
which would be required to be disclosed  under the rules and  regulations of the
Commission  between  any of the  Purchasers,  or, to the best  knowledge  of the
Purchaser,  any of the  persons  listed on  Schedule 1 or any  affiliate  of the
Purchaser,  on the one hand, and the  Partnership  or  affiliates,  on the other
hand;  and (v)  there  have been no  contracts,  negotiations,  or  transactions
between the  Purchaser  or to the best  knowledge of the  Purchaser,  any of the
persons listed on Schedule 1 or any affiliate of the Purchaser, on the one hand,
and the Partnership or its affiliates,  on the other hand,  concerning a merger,
consolidation or acquisition, tender offer (other than as described in Section 8
of this Offer) or other acquisition of securities, an election or removal of the
General Partner (other than as described in Section 8 of this offer),  or a sale
or other transfer of a material amount of assets.

Set forth below is a summary of certain  unaudited  financial  information  with
respect  to  Merced  from its  most  recent  unaudited  statement  of  financial
condition dated November 30, 2003.  Attached as Exhibit (a)(1)-5 to the Schedule
TO are copies of Merced's  unaudited  financial  statements  for the years ended
December  31, 2002 and 2001,  and  Merced's  unaudited  statements  of financial
condition as of November 30, 2003,  September 30, 2003,  June 30, 2003 and March
31, 2003.



                                                           11/30/2003
ASSETS

Cash and cash equivalents                              $  11,107,565
Accounts receivable                                      351,698,520
Securities owned, at fair value                          630,359,623
Other assets                                                 160,011
                                                         ------------

      Total Assets                                     $ 993,325,719
                                                         ============


LIABILITIES AND PARTNERS' CAPITAL

Securities sold but not yet purchased, at fair value   $ 258,622,681
Accounts payable and other liabilities                    37,112,161
                                                         ------------

      Total Liabilities                                $ 295,734,842

Partners' capital                                        697,590,877
                                                         ------------

      Total Liabilities and Partners' Capital          $ 993,325,719
                                                         ============

SECTION 12 Source of Funds.

The  Purchaser  expects that  approximately  $84,843,125  (exclusive of fees and
expenses) will be required to purchase  117,025 Units.  We will pay cash for all
tendered Units using our cash on hand and proceeds from highly liquid securities
in our proprietary  portfolio.  The Purchaser is not a public company. The Offer
is not contingent on obtaining financing.

SECTION 13 Certain Conditions of the Offer.

On or after the  commencement  of the  Offer  and  before  the  Expiration  Date
(notwithstanding  any other  provisions of the Offer) the Purchaser  will not be
required  to  accept  for  payment  or  (subject  to  any  applicable  rules  or
regulations  of the  Commission,  including Rule 14e-1(c) under the Exchange Act
(relating to the  Purchaser's  obligation  to pay for or return  tendered  Units
promptly  after the  expiration or  termination  of the Offer)),  to pay for any
Units tendered but not accepted for payment and may amend or terminate the Offer
if: (i) the Purchaser  shall not have confirmed to its  reasonable  satisfaction
that, upon purchase of the Units pursuant to the Offer,  the Purchaser will have
full rights to ownership as to all such Units and that the Purchaser will become
a  registered  owner on the books and  records of the  Partnership  and that the
Purchaser will be the record owner for purposes of any distributions made by the
Partnership to  Unitholders;  (ii) the Purchaser shall not have confirmed to its
reasonable  satisfaction  that,  upon the purchase of the Units  pursuant to the
Offer, the transfer  restrictions will have been satisfied;  (iii) the Purchaser
shall not have confirmed to its reasonable  satisfaction that, upon the purchase
of the Units  pursuant  to the Offer,  the General  Partner  will give its prior
written  consent to the Purchaser  becoming a Substituted  Limited  Partner with
respect to all Units  tendered  hereby;  or (iv) all  authorizations,  consents,
orders or approvals  of, or  declarations  or filings with,  or  expirations  of
waiting  periods imposed by, any court,  administrative  agency or commission or
other governmental authority or instrumentality,  domestic or foreign, necessary
for the  consummation  of the purchase  contemplated by the Offer shall not have
been filed, occurred or been obtained.

Furthermore, notwithstanding any other term of the Offer, the Purchaser will not
be required to accept for payment or pay for any Units not theretofore  accepted
for  payment or paid for and may  terminate  or amend the Offer as to such Units
if, at any time on or after the date of the Offer and before the Expiration Date
any of the following conditions exist:

(a) the acceptance by the Purchaser of Units tendered and not withdrawn pursuant
to  the  Offer  or  the  transfer  of  such  Units  to  the  Purchaser  violates
restrictions in the Limited Partnership Agreement which prohibit any transfer of
Units which  would cause a  termination  of the  Partnership  or would cause the
Partnership to be taxed as a "publicly  traded  partnership"  under the Internal
Revenue Code;

(b) there  shall  have been  threatened,  instituted  or  pending  any action or
proceeding  before  any  court or  governmental  agency or other  regulatory  or
administrative  agency or  commission or by any other  person,  challenging  the
acquisition  of any  Units  pursuant  to the  Offer  or  otherwise  directly  or
indirectly  relating  to  the  Offer,  or  otherwise,  in  the  judgment  of the
Purchaser,  adversely  affecting  the  Purchaser,  the  General  Partner  or the
Partnership;

(c)  any  statute,  rule  or  regulation  shall  have  been  proposed,  enacted,
promulgated or deemed applicable to the Offer, or any action or order shall have
been proposed, entered into or taken, by any government, governmental agency, or
other regulatory or administrative  agency or authority,  which, in the judgment
of the Purchaser, might (i) result in a delay in the ability of the Purchaser or
render the Purchaser  unable, to purchase or pay for some or all of the tendered
Units, (ii) make such purchase or payment illegal,  or (iii) otherwise adversely
affect the Purchaser or the Partnership;

(d) any change shall have occurred or be threatened (or any condition,  event or
development involving a prospective change) in the business, properties, assets,
liabilities,  financial condition,  capitalization,  partners' equity, licenses,
franchises,  results of operations,  tax status or prospects of the  Partnership
which, in the judgment of the Purchaser,  is adverse to the Partnership,  or the
Purchaser  shall have become  aware of any facts  which,  in the judgment of the
Purchaser,  have or may have adverse  significance  with respect to the value of
the Units;

(e) there shall have  occurred (i) any general  suspension  of, or limitation on
prices for or trading in,  securities in the  over-the-counter  market or on any
national  securities  exchange or  quotation  system,  (ii) a  declaration  of a
banking  moratorium  or any  suspension  of  payment  in respect of banks in the
United  States  (whether or not  mandatory)  or any  limitation  (whether or not
mandatory) by federal or state  authorities,  or other event which might have an
adverse affect, on the extension of credit by lending  institutions or result in
any imposition of currency controls in the United States, (iii) the commencement
of a war, armed hostilities or other international or national calamity directly
or indirectly  involving  the United  States,  (iv) a material  change in United
States or other  currency  exchange rates or a suspension of a limitation on the
markets thereof; or, in the case of any of the foregoing existing at the time of
the commencement of the Offer, a material acceleration or worsening thereof;

(f) it shall have been publicly  disclosed or the Purchaser shall have otherwise
learned  that (i) a tender  or  exchange  offer  for some or all of the Units is
made, or publicly proposed to be made or amended, by another person (including a
"group" within the meaning of Section  13(d)(3) of the Exchange Act) or (ii) any
person  or  group  that  prior  to such  date  had  filed a  statement  with the
Commission pursuant to Section 13(d) or (g) of the Exchange Act has increased or
proposes to increase  the number of Units  beneficially  owned by such person or
group as disclosed in such  statement by two percent or more of the  outstanding
Units;

(g) the  Partnership  shall have (i)  issued,  or  authorized  or  proposed  the
issuance  of,  any  partnership  interests  of  any  class,  or  any  securities
convertible into, or rights,  warrants or options to acquire, any such interests
or other  convertible  securities;  (ii) issued or  authorized  or proposed  the
issuance of any other securities,  in respect of, in lieu of, or in substitution
for, all or any of the presently  outstanding  Units; (iii) declared or paid any
distribution,  OTHER THAN IN CASH,  on any of its  partnership  interests;  (iv)
authorized,   proposed  or  announced  its  intention  to  propose  any  merger,
consolidation or business combination transaction,  any acquisition of assets or
securities,  disposition  of  assets or  securities  or  material  change in its
capitalization,  or any comparable  event not in the ordinary course of business
consistent with past practices; or (v) proposed or effected any amendment to the
Partnership's  Agreement  of Limited  Partnership  or the  Purchaser  shall have
become aware that the  Partnership or its General Partner have proposed any such
amendment;

(h) the  failure to occur of any  necessary  approval  or  authorization  by any
Federal or state  authorities  necessary to consummation of the Purchaser of all
or any part of the Units to be acquired hereby, which in the reasonable judgment
of  the  Purchaser  in any  such  case,  and  regardless  of  the  circumstances
(including  any  action  of  the  Purchaser)  giving  rise  thereto,   makes  it
inadvisable to proceed with such purchase or payment;

(i) the Purchaser or any of its affiliates and the Partnership shall have agreed
that the  Purchaser  shall amend or terminate  the Offer or postpone the payment
for the Units pursuant thereto;

(j)  any   developments   shall  have  occurred  or  be  threatened  that  might
substantially impair or encumber those benefits that the Purchaser is attempting
to achieve in this Offer;

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

(l) any of the following  shall occur, or the General Partner or the Partnership
shall  propose to effect  any of the  following:  (A) a  material  change in the
capital  structure of the Partnership,  (B) a material change in the obligations
or rights of Unitholders with respect to the Partnership,  (C) a material change
in the indebtedness  secured by, or to the management agreement relating to, the
Michigan  Avenue Hotel,  (D) a material change in the ownership or management of
the  Partnership,  (E) an  issuance  or sale of any Units or  rights to  receive
Units,  conditional or otherwise,  (F) a distribution  (whether cash,  non-cash,
in-kind or otherwise)  with respect of the Units;  or (ii) any event shall occur
that materially  damages or causes a material  impairment of the Michigan Avenue
Hotel or prevents  the  Michigan  Avenue  Hotel from  operating  as a hotel in a
manner substantially  similar to the manner in which it was operating as a hotel
as of the date of this Offer to Purchase and Solicitation Statement; or

(m) the Purchaser  shall become aware that any material right of the Partnership
or  any  of  its  subsidiaries  under  any  governmental   license,   permit  or
authorization  relating to any  environmental  law or  regulation  is reasonably
likely to be  impaired  or  otherwise  adversely  affected as a result of, or in
connection with, the Offer.

The  foregoing  conditions  are for the sole  benefit of the  Purchaser  and its
affiliates and may be asserted by the Purchaser  regardless of the circumstances
(including,  without limitation,  any action or inaction by the Purchaser or any
of its  affiliates)  giving  rise to such  condition,  or may be  waived  by the
Purchaser,  in whole or in part, from time to time in its sole  discretion.  The
failure by the  Purchaser at any time prior to the  Expiration  Date to exercise
the  foregoing  rights will not be deemed a waiver of such rights,  which rights
will be deemed to be ongoing  and may be  asserted  at any time and from time to
time until the  Expiration  Date.  The  Purchaser  does not believe the state of
hostilities  in Iraq  during the weeks  immediately  preceding  the date of this
Offer  triggers  the  condition  described  in clause  (e) of this  Section  13.
Starwood has announced a proposed tender offer.  The Purchaser will not consider
an  actual   tender   offer  by   Starwood  on  the  terms   described   in  its
pre-commencement  communications  to date to trigger the condition  described in
clause (f) of this Section 13. Any determination by the Purchaser concerning the
events described in this Section 13 will be final and binding upon all parties.

SECTION 14 Certain Legal Matters and Required Regulatory Approvals.

General.  Except as set forth in this Offer to Purchase,  based on its review of
publicly  available  filings by the  Partnership  with the  Commission and other
publicly available information  regarding the Partnership,  the Purchaser is not
aware of any  licenses  or  regulatory  permits  that would be  material  to the
business  of the  Partnership,  taken as a whole,  and that  might be  adversely
affected by the Purchaser's  acquisition of Units as contemplated herein, or any
filings,  approvals  or  other  actions  by or with  any  domestic,  foreign  or
governmental  authority or  administrative  or  regulatory  agency that would be
required  prior to the  acquisition  of Units by the  Purchaser  pursuant to the
Offer as  contemplated  herein.  Should  any such  approval  or other  action be
required, there can be no assurance that any such additional approval or action,
if needed,  would be obtained  without  substantial  conditions  or that adverse
consequences  might not result to the  Partnership's  business,  or that certain
parts of the  Partnership's  or the  Purchaser's  business  might not have to be
disposed of or held separate or other  substantial  conditions  complied with in
order to obtain such approval.  The  Purchaser's  obligation to purchase and pay
for Units is subject to certain conditions (See Section 13 ("Certain  Conditions
of the Offer")).

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

State  Takeover  Laws.  The Purchaser has not attempted to comply with any state
takeover statutes in connection with the Offer. The Purchaser reserves the right
to challenge the validity or applicability of any state law allegedly applicable
to the Offer and  nothing  in the  Offer,  nor any  action  taken in  connection
herewith,  is intended  as a waiver of that  right.  In the event that any state
takeover statute is found applicable to the Offer, the Purchaser might be unable
to accept for payment or  purchase  Units  tendered  pursuant to the Offer or be
delayed in continuing or consummating the Offer. In such case, the Purchaser may
not be obligated to accept for purchase, or pay for, any Units tendered.

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

SECTION 15 Fees and Expenses.

THE  PURCHASER  WILL PAY ALL EXPENSES OF THE OFFER,  INCLUDING  CERTAIN FEES AND
EXPENSES OF ITS  AFFILIATES.  THE PURCHASER WILL NOT PAY ANY FEES OR COMMISSIONS
TO ANY  BROKER,  DEALER  OR OTHER  PERSON  FOR  SOLICITING  TENDERS  OF UNITS OR
OTHERWISE PURSUANT TO THE OFFER. HOWEVER, BROKERS, DEALERS, COMMERCIAL BANKS AND
TRUST  COMPANIES  AND OTHER  NOMINEES,  IF ANY,  WILL,  UPON  REQUEST  AND PRIOR
APPROVAL OF THE  PURCHASER,  BE REIMBURSED BY THE PURCHASER FOR  REASONABLE  AND
CUSTOMARY CLERICAL AND MAILING EXPENSES INCURRED BY THEM IN FORWARDING MATERIALS
TO THEIR CUSTOMERS.

Section 16 Miscellaneous.

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

In any  jurisdiction  where the  securities,  blue sky or other laws require the
Offer to be made by a licensed  broker or dealer,  the Purchaser will engage one
or more  registered  brokers or dealers that are licensed under the laws of such
jurisdiction to make the Offer.  The Purchaser has filed with the Commission the
Schedule TO, together with exhibits, pursuant to Rule 14d-3 of the General Rules
and Regulations  under the Exchange Act,  furnishing  certain  information  with
respect to the Offer, and may file amendments thereto.  Such Schedule TO and any
amendments  thereto,  including  exhibits,  may be  examined  and  copies may be
obtained from the Commission as set forth above in "Introduction."

No  person  has  been  authorized  to  give  any  information  or  to  make  any
representation  on  behalf  of the  Purchaser  not  contained  in this  Offer to
Purchase or in the Agreement of Sale and, if given or made, any such information
or representation must not be relied upon as having been authorized. Neither the
delivery of the Offer to Purchase nor any purchase  pursuant to the Offer shall,
under any circumstances, create any implication that there has been no change in
the  affairs  of the  Purchaser  or the  Partnership  since the date as of which
information is furnished or the date of this Offer to Purchase.


                                 KALMIA INVESTORS, LLC

                                 By:  Smithtown Bay, LLC
                                      Its Manager

                                 By:  Global Capital Management, Inc.
                                      Its Manager

                                 By: /s/   Michael J. Frey
                                     ---------------------
                                      Name: Michael J. Frey
                                      Title: Chief Executive Officer

                                      Dated: January 20, 2004

                                 SMITHTOWN BAY, LLC

                                 By:  Global Capital Management, Inc.
                                      Its Manager

                                 By: /s/  Michael J. Frey
                                     --------------------
                                      Name: Michael J. Frey
                                      Title: Chief Executive Officer

                                 Dated: January 20, 2004

                                 MERCED PARTNERS LIMITED PARTNERSHIP

                                 By: Global Capital Management, Inc.
                                     Its General Partner

                                 By: /s/  Michael J. Frey
                                     --------------------
                                      Name: Michael J. Frey
                                      Title: Chief Executive Officer

                                 Dated: January 20, 2004


                                 GLOBAL CAPITAL
                                 MANAGEMENT, INC.

                                 By: /s/ Michael J. Frey
                                     -------------------
                                      Name: Michael J. Frey
                                      Title: Chief Executive Officer

                                 Dated: January 20, 2004

                                  MICHAEL J. FREY

                                 By: /s/  Michael J. Frey
                                     --------------------

                                 Dated: January 20, 2004

                                 JOHN D. BRANDENBORG

                                 By: /s/ John D. Brandenborg
                                     -----------------------

                                 Dated: January 20, 2004





                                   SCHEDULE 1

                       INFORMATION REGARDING THE PURCHASER

Kalmia Investors,  LLC ("Kalmia") is a Delaware limited liability company formed
on July 31, 1996.  Smithtown Bay, LLC is a Delaware  limited  liability  company
formed on July 29, 1996, and was named the manager of Kalmia  Investors,  LLC on
January 3, 2003.  Smithtown  Bay's manager is Global  Capital  Management,  Inc.
("GCM"),  a Delaware  corporation  formed on September 23, 1988. Merced Partners
Limited Partnership,  a Delaware limited partnership formed on January 19, 1990,
of which GCM is the general partner,  is the sole owner of all of the members of
Kalmia,  including  its manager,  Smithtown  Bay. GCM is  controlled  by its two
officers and directors,  John D.  Brandenborg  and Michael J. Frey. Each Party's
principal  executive  offices  are located at 601  Carlson  Parkway,  Suite 200,
Minnetonka, Minnesota 55305.


            PRESENT PRINCIPAL OCCUPATION FIVE-YEAR EMPLOYMENT HISTORY

Michael J. Frey

Mr.  Frey  has been and  continues  to be  Chairman,  Chief  Executive  Officer,
Secretary and a Director of GCM,  from January 1, 1999 to present.  Mr. Frey was
Secretary, Vice-President and a Director of GCM from 1988 to December 31, 1998.


John D. Brandenborg

Mr. Brandenborg has been and continues to be President, Chief Operating Officer,
Treasurer  and a Director of GCM,  from January 1, 1999 to present.  From August
1988 to December 31, 1998, Mr. Brandenborg was  Vice-President,  Treasurer and a
Director of GCM.





                                   SCHEDULE 2

                         HOTEL OWNED BY THE PARTNERSHIP

The  following  information  on the  Properties  owned  by the  Partnership  was
extracted from the Partnership's 2002 Form 10-K.

The Partnership owns one hotel, The Westin Michigan  Avenue,  Chicago  (formerly
The Westin Hotel, Chicago) in Chicago, Illinois.

The Westin Michigan  Avenue,  Chicago has 751 guest rooms,  including 28 suites,
and 19 meeting  rooms.  The Hotel has a fitness  center,  a business  center and
provides  retail  space for several  specialty  stores and a gift shop.  It also
operates a restaurant  and bar, and has an  underground  parking garage with 209
spaces.

More  comprehensive  financial and other  information is included in such report
and  other  documents  filed by the  Partnership  with the  Commission,  and the
following is qualified  by  reference to such report and other  documents.  Such
report and other  documents  may be examined and copies may be obtained from the
offices  of the  Commission  at the  addresses  set forth in the  "Introduction"
section of the Offer to Purchase. The Purchaser disclaims any responsibility for
the  information  included in such report and  documents,  and extracted in this
Schedule 2, as well as any changes which may have taken place in the information
in the report since the date it was issued.





The  Agreement  of Sale  and any  other  required  documents  should  be sent or
delivered in the pre-addressed  envelope  accompanying this Offer to Purchase by
each tendering Unitholder or its broker, dealer,  commercial bank, credit union,
trust company or other nominee to the Purchaser at the following address:


                              KALMIA INVESTORS, LLC
                         601 Carlson Parkway, Suite 200
                              Minnetonka, MN 55305



FOR MORE  INFORMATION OR FOR FURTHER  ASSISTANCE WITH THE PROCEDURE OF TENDERING
YOUR UNITS  PLEASE  CALL THE  PURCHASER'S  TOLL-FREE  INFORMATION  LINE AT (800)
547-0854.