SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                  SCHEDULE TO/A

                                (AMENDMENT NO. 2)

        TENDER OFFER STATEMENT UNDER SECTION 14(D)(1) OR 13(E)(1) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                       Angeles Income Properties, Ltd. II
- --------------------------------------------------------------------------------
                        (Name of Subject Company (Issuer))

                   Apartment Investment and Management Company
                                 AIMCO-GP, Inc.
                         Angeles Realty Corporation II
                             AIMCO Properties, L.P.
- --------------------------------------------------------------------------------
                      (Names of Filing Persons - Offerors)

                            Limited Partnership Units
- --------------------------------------------------------------------------------
                           (Title of Class Securities)

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

                                 Patrick J. Foye
                   Apartment Investment and Management Company
                           Colorado Center, Tower Two
                   2000 South Colorado Boulevard, Suite 2-1000
                             Denver, Colorado 80222
                                 (303) 757-8101
- --------------------------------------------------------------------------------
            (Name, address, and telephone numbers of person authorized
       to receive notices and communications on behalf of filing persons)

                                    Copy to:

                                 Joseph A. Coco
                    Skadden, Arps, Slate, Meagher & Flom LLP
                                Four Times Square
                            New York, New York 10036
                                 (212) 735-3000

                                       and

                              Jonathan L. Friedman
                    Skadden, Arps, Slate, Meagher & Flom LLP
                             300 South Grand Avenue
                          Los Angeles, California 90071
                                 (213) 687-5000



                                       1




                            Calculation of Filing Fee

<Table>
<Caption>
Transaction valuation*                            Amount of filing fee
- ----------------------                            --------------------
                                               
$3,168,423.50                                           $ 256.33
</Table>


*        For purposes of calculating the fee only. This amount assumes the
         purchase of 38,050 units of limited partnership interest of the subject
         partnership for $83.27 per unit. The amount of the filing fee,
         calculated in accordance with Section 14(g)(1)(B)(3) and Rule 0-11(d)
         under the Securities Exchange Act of 1934, as amended, equals $80.90
         per million of the aggregate amount of cash offered by the bidder.

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

Amount Previously Paid: $256.33             Filing Party: AIMCO Properties, L.P.

Form or Registration No.: Schedule TO       Date Filed:   November 14, 2003


[ ] Check the box if the filing relates solely to preliminary communications
made before the commencement of a tender offer.

Check the appropriate boxes below to designate any transactions to which the
statement relates:

[X] third-party tender offer subject to Rule 14d-1

[ ] issuer tender offer subject to Rule 13e-4

[X] going-private transaction subject to Rule 13e-3

[ ] amendment to Schedule 13D under Rule 13d-2

Check the following box if the filing is a final amendment reporting the results
of the tender offer: [ ]



                                       2




                         AMENDMENT NO. 2 TO SCHEDULE TO


         This Amendment No. 2 amends and supplements the Tender Offer Statement
and Rule 13e-3 Transaction Statement on Schedule TO, as amended by Amendment No.
1 thereto (the "Schedule TO"), relating to the offer by AIMCO Properties, L.P.,
a Delaware limited partnership, to purchase units of limited partnership
interest ("Units") of Angeles Income Properties, Ltd. II, a California limited
partnership (the "Partnership"), at a price of $83.27 per unit in cash, subject
to the conditions set forth in the Offer to Purchase dated November 14, 2003,
and in the related Letter of Transmittal (which, together with any supplements
or amendments, collectively constitute the "Offer"). Copies of the Offer to
Purchase and the Letter of Transmittal are filed as Exhibits (a)(1) and (a)(2),
respectively, to the Schedule TO. The item numbers and responses thereto below
are in accordance with the requirements of Schedule TO. Unless defined herein,
capitalized terms used and not otherwise defined herein have the respective
meanings ascribed to such terms in the Offer to Purchase.

ITEM 1. SUMMARY TERM SHEET.

                  Item 1 is amended and supplemented as follows:

                  (1) The following paragraph under "THE SUMMARY TERM SHEET" is
amended and restated as follows:

                  "Covenant Not to Sue. If you requested exclusion from the
         settlement but tender your units in this offer, by signing the letter
         of transmittal, you agree not to bring any action, claim, suit or
         proceeding against us and those affiliates who were defendants in the
         class and derivative litigation concerning any of the matters that are
         the subject of the Stipulation of Settlement approved by the Court in
         connection with the settlement of such class and derivative litigation,
         including this Litigation Settlement Offer, other than for violations
         of federal or state securities laws. If you do not request exclusion
         from the settlement class, you will already have agreed not to bring
         any such action, you will already have agreed not to bring any such
         action, claim, suit or proceeding once the settlement."

                  (2) The following paragraph under "THE SUMMARY TERM SHEET" is
amended and restated as follows:

                  "Conflicts of Interest. NHP Management Company (which is our
         affiliate) receives fees for managing your partnership's property and
         the general partner of your partnership (which is our affiliate) is
         entitled to receive asset management fees and reimbursement of certain
         expenses involving your partnership and its property. As a result, a
         conflict of interest exists between continuing the partnership and
         receiving these fees, and the liquidation of the partnership and the
         termination of these fees. See "The Litigation Settlement Offer --
         Section 13. Conflicts of Interest and Transactions with Affiliates" and
         "-- Section 15. Certain Information Concerning Your Partnership."

                  (3) The following paragraph is added as the eighteenth
paragraph under "THE SUMMARY TERM SHEET":

                  "Fairness of the Offer. Although we, Apartment Investment and
         Management Company ("AIMCO") and AIMCO-GP, Inc. (collectively, the
         "AIMCO Entities") and your general partner have interests that may
         conflict with those the partnership's unaffiliated limited partners,
         each of the AIMCO Entities believes that the offer price and the offer
         are fair to the unaffiliated limited partners of your partnership. This
         determination is based on the information and the factors set



                                       3

         forth under "The Litigation Settlement Offer -- Section 12. Position of
         Your General Partner of Your Partnership With Respect to the Offer."

ITEM 2. SUBJECT COMPANY INFORMATION.

                  Item 2(a) of the Schedule TO is amended and supplemented as
follows:

         (1) The following paragraph under "THE LITIGATION SETTLEMENT OFFER -
Section 15. Certain Information Concerning Your Partnership" is amended and
restated as follows:

                  "Ownership and Voting. We, together with Cooper River
         Properties, L.L.C., AIMCO IPLP, L.P. and Broad River Properties, L.L.C.
         (which are our affiliates), own 61,754 units, or 61.88%, of the
         outstanding units of your partnership. Because we and our affiliates
         own a majority of the outstanding units, we have the ability to control
         most votes of the limited partners. See "The Litigation Settlement
         Offer -- Section 7. Effects of the Offer" and "-- Section 16. Voting
         Power.""

         (2) The chart under "THE LITIGATION SETTLEMENT OFFER - Section 15.
Certain Information Concerning Your Partnership - Financial Data" is amended by
adding the following line items:

<Table>
<Caption>
                                                             FOR THE NINE MONTHS
                                                             ENDED SEPTEMBER 30,             FOR THE YEAR ENDED DECEMBER 31,
                                                        ----------------------------  --------------------------------------
                                                             2003           2002           2002           2001         2000
                                                        -------------  -------------  -------------  -------------  ---------
                                                                      (DOLLARS IN THOUSANDS, EXCEPT PER UNIT DATA)
                                                                                                     
    Income (loss) per unit from continuing operations      $    0.17      $  (0.94)      $   0.57      $    3.48    $ 26.59
    Ratio of earnings to fixed charges (deficit).......        101.3%         93.6%         103.0%         120.8%     297.9%
    Book value per limited partnership unit............      (175.11)      (158.65)       (157.14)       (152.58)    (69.96)
</Table>

ITEM 3. IDENTITY AND BACKGROUND OF FILING PERSON.

                  Item 3(a) - (c) of the Schedule TO is amended and supplemented
as follows:

         (1) The Rule 13e-3 Transaction Statement on Schedule TO is being filed
by Apartment Investment and Management Company, a Maryland corporation
("AIMCO"), AIMCO Properties, L.P., a Delaware limited partnership ("AIMCO OP"),
AIMCO-GP, Inc. a Delaware corporation ("AIMCO-GP"), and Angeles Realty
Corporation II, a Delaware corporation ("Angeles Realty"). AIMCO-GP is the
general partner of AIMCO OP and a wholly owned subsidiary of AIMCO. Angeles
Realty is the managing general partner of the Partnership and a wholly owned
subsidiary of AIMCO. The principal business of AIMCO, AIMCO-GP, and AIMCO OP is
the ownership, acquisition, development, expansion and management of
multi-family apartment properties. The business address of AIMCO, AIMCO-GP and
AIMCO OP is 4582 Ulster Street Parkway, Suite 1100, Denver, Colorado 80237, and
their telephone number is (303) 757-8101. The principal address of Angeles
Realty is 55 Beattie Place, P.O. Box 1089, Greenville, South Carolina 29602, and
its phone number is (864) 239-1000.

                  During the last five years, none of AIMCO, AIMCO-GP, AIMCO OP
or Angeles Realty nor, to the best of their knowledge, any of the persons listed
in Annex I to the Offer to Purchase (i) has been convicted in a criminal
proceeding (excluding traffic violations or similar misdemeanors) or (ii) was a
party to a civil proceeding of a judicial or administrative body of competent
jurisdiction and as a result of such proceeding was or is subject to a judgment,
decree or final order enjoining further violations of or



                                       4

prohibiting activities subject to federal or state securities laws or finding
any violation with respect to such laws.

         (2) The fourth paragraph under "THE LITIGATION SETTLEMENT OFFER -
Section 10. Information Concerning Us and Certain of Our Affiliates" is amended
and restated as follows:

                  "We and AIMCO are both subject to the information and
         reporting requirements of the Exchange Act and, in accordance
         therewith, file reports and other information with the Securities and
         Exchange Commission relating to our business, financial condition and
         other matters, including the complete financial statements summarized
         below. Such reports and other information may be inspected at the
         public reference facilities maintained by the SEC at Judiciary Plaza,
         450 Fifth Street, N.W., Washington, D.C. 20549. Copies of such material
         can also be obtained from the Public Reference Room of the SEC in
         Washington, D.C. at prescribed rates. The SEC also maintains a site on
         the World Wide Web at http://www.sec.gov that contains reports, proxy
         and information statements and other information regarding registrants
         that file electronically with the SEC. In addition, information filed
         by AIMCO with the New York Stock Exchange may be inspected at the
         offices of the New York Stock Exchange at 20 Broad Street, New York,
         New York 10005."

         (3) The following chart under Annex I is amended and restated as
follows:

<Table>
<Caption>
                                       NAME                               POSITION
                            --------------------------     -------------------------------------
                                                        
                            Terry Considine............    Chairman of the Board of Directors and Chief
                                                           Executive Officer
                            Peter K. Kompaniez.........    Vice Chairman, President and Director
                            Harry G. Alcock............    Executive Vice President and Chief Investment
                                                           Officer
                            Miles Cortez...............    Executive Vice President, General Counsel and
                                                           Secretary
                            Joseph DeTuno..............    Executive Vice President -- Redevelopment
                            Patti K. Fielding..........    Executive Vice President -- Securities and Debt
                            Patrick J. Foye............    Executive Vice President
                            Lance J. Graber............    Executive Vice President -- AIMCO Capital
                            Paul J. McAuliffe..........    Executive Vice President and Chief Financial Officer
                            Ronald D. Monson...........    Executive Vice President and Head of Property
                                                           Operations
                            David Robertson............    Executive Vice President -- President and Chief Executive Officer
                                                           of AIMCO Capital
                            Jim Purvis.................    Executive Vice President -- Human Resources
                            Randall J. Fein............    Executive Vice President -- Student Housing
                            James N. Bailey............    Director
                            Richard S. Ellwood.........    Director
                            J. Landis Martin...........    Director
                            Thomas L. Rhodes...........    Director
</Table>


ITEM 4. TERMS OF THE TRANSACTION.

                  Item 4(a) of the Schedule TO is amended and supplemented as
follows:

         (1) The following paragraph under "RISK FACTORS" is amended and
         restated as follows:

         "THE LIQUIDATION VALUE OF YOUR PARTNERSHIP UNITS EXCEEDS OUR OFFER
         PRICE

         If your partnership was liquidated, and the properties sold at a price
         equal to their recently appraised value, we estimate that you would
         receive a liquidating distribution of $217.71 per unit, which exceeds
         our offer price of $83.27 per unit. However, the actual proceeds
         obtained from a liquidation are highly uncertain and could be more or
         less than our estimate."

         (2) The following paragraph under "RISK FACTORS" is amended and
         restated as follows:

         "THERE MAY BE A POSSIBLE REDUCTION OF AVAILABLE INFORMATION ABOUT YOUR
         PARTNERSHIP AS A RESULT OF THIS OFFER.



                                       5




                  If there are less than 300 unitholders in your partnership
         upon consummation of the offer, your partnership would no longer be
         required to file periodic reports with the SEC, such as annual reports
         on Form 10-KSB containing annual audited financial statements, and
         quarterly reports on Form 10-QSB containing unaudited quarterly
         financial statements. Such reports are publicly available and can be
         obtained on the SEC's web site. The lack of such filings could
         adversely affect the already limited secondary market which currently
         exists for units in your partnership and may discourage offers to
         purchase your units. In such a case, you would regularly have access
         only to the information your partnership's agreement of limited
         partnership requires your general partner (which is our affiliate) to
         provide each year, which consists primarily of tax information. See
         "The Litigation Settlement Offer - Section 7. Effects of the Offer -
         Effect on Trading Market; Registration Under Section 12(g) of the
         Exchange Act."

         (3) Section 1 under "THE LITIGATION SETTLEMENT OFFER" is amended and
restated as follows:

         "1. TERMS OF THE OFFER; EXPIRATION DATE

                  Upon the terms and subject to the conditions of the offer, we
         will accept (and thereby purchase) any and all units that are validly
         tendered on or prior to the expiration date and not withdrawn in
         accordance with the procedures set forth in "The Litigation Settlement
         Offer -- Section 4. Withdrawal Rights." For purposes of the offer, the
         term "expiration date" shall mean midnight, New York City time, on
         December 19, 2003, unless we in our sole discretion shall have extended
         the period of time for which the offer is open (which may not exceed 90
         business days from the date of commencement, as provided in the
         settlement). See "The Litigation Settlement Offer -- Section 5.
         Extension of Tender Period; Termination; Amendment; No Subsequent
         Offering Period," for a description of our right to extend the period
         of time during which the offer is open and to amend or terminate the
         offer.

                  The purchase price per unit will automatically be reduced by
         the aggregate amount of distributions per unit, if any, made or
         declared by your partnership on or after the commencement of our offer
         and prior to the date on which we acquire your units pursuant to our
         offer. If the offer price is reduced in this manner, we will notify you
         and, if necessary, we will extend the offer period so that you will
         have at least ten business days from the date of our notice to withdraw
         your units.

                  If, prior to the expiration date, we increase the
         consideration offered pursuant to the offer, the increased
         consideration will be paid for all units accepted for payment pursuant
         to the offer, whether or not the units were tendered prior to the
         increase in consideration.

                  The offer is conditioned on satisfaction of certain
         conditions. The offer is not conditioned upon any minimum number of
         units being tendered. See "The Litigation Settlement Offer -- Section
         19. Conditions to the Offer," which sets forth in full the conditions
         of the offer. We reserve the right (but in no event shall we be
         obligated), in our reasonable discretion, to waive any or all of those
         conditions. If, on or prior to the expiration date, any or all of the
         conditions have not been satisfied or waived, we reserve the right to
         (i) decline to purchase any of the units tendered, terminate the offer
         and return all tendered units to tendering limited partners, (ii) waive
         all the unsatisfied conditions and purchase, subject to the terms of
         the offer, any and all units validly tendered, (iii) extend the offer
         and, subject to your withdrawal rights, retain the units that have been
         tendered during the period or periods for which the offer is extended,
         or (iv) amend the offer. If we are unable to accept the units tendered
         in this Litigation Settlement Offer due to a failure of any or all of
         the conditions of our offer to be satisfied, we will conduct another
         offer in



                                       6




         accordance with the terms of the settlement (which will occur no later
         than six months after the date of the commencement of this offer). We
         will continue this process until we have accepted for payment all units
         properly tendered in an offer conducted in accordance with the terms of
         the settlement. By executing the letter of transmittal, you will agree
         that the transfer of units will be deemed to take effect as of the
         first day of the calendar quarter in which the offer expires. Upon
         expiration of the offer, the books and records of the partnership will
         reflect the change in ownership as having occurred as of this date. For
         tax, accounting and financial reporting purposes, the transfer of
         tendered units will be deemed to take effect on the first day of the
         calendar quarter. Accordingly, all profits and losses relating to any
         tendered units will be allocated to us from and after this date. If we
         waive any material conditions to our offer (other than those relating
         to necessary governmental approvals), we will notify you and, if
         necessary, we will extend the offer period so that you will have at
         least five business days from the date of our notice to withdraw your
         units.

                  This offer is being mailed on or about November 14, 2003 to
         the persons shown by your partnership's records to be limited partners
         or, in the case of units owned of record by Individual Retirement
         Accounts and qualified plans, beneficial owners of units."

         Section 2 under "THE LITIGATION SETTLEMENT OFFER" is amended and
restated as follows:

         "2. ACCEPTANCE FOR PAYMENT AND PAYMENT FOR UNITS

                  Upon the terms and subject to the conditions of the offer, we
         will purchase, by accepting for payment, and will pay for, any and all
         units validly tendered promptly following the expiration date. A
         tendering beneficial owner of units whose units are owned of record by
         an Individual Retirement Account or other qualified plan will not
         receive direct payment of the offer price; rather, payment will be made
         to the custodian of such account or plan. In all cases, payment for
         units purchased pursuant to the offer will be made only after timely
         receipt by the Information Agent of a properly completed and duly
         executed letter of transmittal and other documents required by the
         letter of transmittal. See "The Litigation Settlement Offer -- Section
         3. Procedure for Tendering Units." UNDER NO CIRCUMSTANCES WILL INTEREST
         BE PAID ON THE OFFER PRICE BY REASON OF ANY DELAY IN MAKING SUCH
         PAYMENT.

                  For purposes of the offer, we will be deemed to have accepted
         for payment pursuant to the offer, and thereby purchased, validly
         tendered units, if, as and when we give verbal or written notice to the
         Information Agent of our acceptance of those units for payment pursuant
         to the offer. Payment for units accepted for payment pursuant to the
         offer will be made through the Information Agent, which will act as
         agent for tendering limited partners for the purpose of receiving cash
         payments from us and transmitting cash payments to tendering limited
         partners.

                  If any tendered units are not accepted for payment by us for
         any reason, the letter of transmittal with respect to such units not
         purchased may be destroyed by the Information Agent or us or returned
         to you. You may withdraw tendered units until the expiration date
         (including any extensions). In addition, if we have not accepted units
         for payment by January 13, 2004 you may then withdraw any tendered
         units. After the expiration date, the Information Agent may, on our
         behalf, retain tendered units, and those units may not be otherwise
         withdrawn, if, for any reason, acceptance for payment of, or payment
         for, any units tendered pursuant to the offer is delayed or we are
         unable to accept for payment, purchase or pay for units tendered
         pursuant to the offer. Any such action is subject, however, to our
         obligation under Rule 14e-1(c) under the Exchange Act, to pay you the
         offer price in respect of units tendered or return those units promptly
         after termination or withdrawal of the offer.



                                       7

                  We reserve the right to transfer or assign, in whole or in
         part, to one or more of our affiliates, the right to purchase units
         tendered pursuant to the offer, but no such transfer or assignment will
         relieve us of our obligations under the offer or prejudice your rights
         to receive payment for units validly tendered and accepted for payment
         pursuant to the offer."

         (4) The first paragraph under "THE LITIGATION SETTLEMENT OFFER -
Section 3. Procedure for Tendering Units - Release of Claims" is amended and
restated as follows:

                  "Release of Claims. By executing the letter of transmittal,
         effective upon acceptance for payment of the units tendered by you, you
         will, on behalf of yourself, your heirs, estate, executor,
         administrator, successors and assigns, and your partnership, fully,
         finally and forever release, relinquish and discharge us and our
         predecessors, successors and assigns and our present and former
         parents, subsidiaries, affiliates, investors, insurers, reinsurers,
         officers, directors, employees, agents, administrators, auditors,
         attorneys, accountants, information and solicitation agents, investment
         bankers, and other representatives, including but not limited to AIMCO
         Properties, L.P. (collectively, the "Releasees"), from any and all
         claims and causes of action, whether brought individually, on behalf of
         a class, or derivatively, demands, rights, or liabilities, including,
         but not limited to, claims for negligence, gross negligence,
         professional negligence, breach of duty of care or loyalty, or breach
         of duty of candor, fraud, breach of fiduciary duty, mismanagement,
         corporate waste, malpractice, misrepresentation, whether intentional or
         negligent, misstatements and omissions to disclose, breach of contract,
         violations of any state or federal statutes, rules or regulations,
         whether known claims or unknown claims that have been asserted or that
         could have been asserted against the Releasees, that arise out of or
         relate to (a) those matters and claims set forth in the class and
         derivative litigation described in this Litigation Settlement Offer,
         (b) the ownership of one or more units in your partnership, including
         but not limited to, any and all claims related to the management of
         your partnership or the properties owned by your partnership (whether
         currently or previously), the payment of management fees or other
         monies to the general partner of your partnership and its affiliates,
         prior acquisitions or tender offers and the prior settlement, (c) the
         purchase, acquisition, holding, sale, tender or voting of one or more
         units in your partnership, or (d) any of the facts, circumstances,
         allegations, claims, causes of action, representations, statements,
         reports, disclosures, transactions, events, occurrences, acts,
         omissions or failures to act, of whatever kind or character whatsoever,
         irrespective of the state of mind of the actor performing or omitting
         to perform the same, that have been or could have been alleged in any
         pleadings, amended pleading, argument, complaint, amended complaint,
         brief, motion, report or filing in the class and derivative litigation
         described in this Litigation Settlement Offer (collectively, the
         "Released Claims"); provided, however, that the Released Claims are not
         intended to include (i) any unrelated claims that are unique to a
         limited partner or settlement class member (e.g., a settlement class
         member slips and falls on property owned by one of the defendants in
         the class and derivative litigation, loses or did not receive a
         distribution check distributed to other limited partners in such
         partnership, or is an employee of one of the defendants and has an
         employee related claim) or (ii) any claim based upon violations of
         federal or state securities laws in connection with this offer."

         (5) The paragraph under "THE LITIGATION SETTLEMENT OFFER - Section 3.
Procedure for Tendering Units - Covenant Not to Sue" is amended and restated as
follows:

                  "Covenant Not to Sue. By executing the letter of transmittal,
         you agree not to bring any action, claim, suit or proceeding against us
         and those affiliates who were defendants in the class and derivative
         litigation concerning any of the matters that are the subject of the
         Stipulation of Settlement approved by the Court in connection with the
         settlement of such class and derivative litigation, including this
         Litigation Settlement Offer, other than for violations of federal or
         state securities laws."



                                       8




         (6) The paragraph under "THE LITIGATION SETTLEMENT OFFER -- Procedure
for Tendering Units - Section 3. Procedure for Tendering Units -- Determination
of Validity; Rejection of Units; Waiver of Defects; No Obligation to Give Notice
of Defects" is amended and restated as follows:

                  "Determination of Validity; Rejection of Units; Waiver of
         Defects; No Obligation to Give Notice of Defects. All questions as to
         the validity, form, eligibility (including time of receipt) and
         acceptance for payment of any tender of units pursuant to our offer
         will be determined by us, in our reasonable discretion, which
         determination shall be final and binding on all parties. We reserve the
         absolute right to reject any or all tenders of any particular unit
         determined by us not to be in proper form or if the acceptance of or
         payment for that unit may, in the opinion of our counsel, be unlawful.
         We also reserve the absolute right to waive or amend any of the
         conditions of the offer that we are legally permitted to waive as to
         the tender of any particular unit and to waive any defect or
         irregularity in any tender with respect to any particular unit of any
         particular limited partner. If we waive any of the conditions to the
         offer with respect to the tender of a particular unit, we will waive
         such condition with respect to all other tenders of units in this offer
         as well. Our interpretation of the terms and conditions of the offer
         (including the letter of transmittal) will be final and binding on all
         parties. No tender of units will be deemed to have been validly made
         unless and until all defects and irregularities have been cured or
         waived. Neither we, the Information Agent, nor any other person will be
         under any duty to give notification of any defects or irregularities in
         the tender of any unit or will incur any liability for failure to give
         any such notification."

         (7) The first paragraph under "THE LITIGATION SETTLEMENT OFFER -
Section 5. Extension of Tender Period; Termination; Amendment; No Subsequent
Offering Period" is amended and restated as follows:

                  "We expressly reserve the right, in our reasonable discretion,
         at any time and from time to time, (i) to extend the period of time
         during which our offer is open (but not beyond 90 business days from
         the date of commencement of the offer) and thereby delay acceptance for
         payment of, and the payment for, any unit, (ii) to terminate the offer
         and not accept any units not theretofore accepted for payment or paid
         for if any of the conditions to the offer are not satisfied or if any
         event occurs that might reasonably be expected to result in a failure
         to satisfy such conditions, (iii) upon the occurrence of any of the
         conditions specified in "The Litigation Settlement Offer -- Section 19.
         Conditions of the Offer" relating to necessary governmental approvals,
         to delay the acceptance for payment of, or payment for, any units not
         already accepted for payment or paid for, and (iv) to amend our offer
         in any respect (including, without limitation, by increasing or
         decreasing the consideration offered, increasing or decreasing the
         units being sought, or both). We will not assert any of the conditions
         to the offer (other than those relating to necessary governmental
         approvals) subsequent to the expiration of the offer. Notice of any
         such extension, termination or amendment will promptly be disseminated
         to you in a manner reasonably designed to inform you of such change. In
         the case of an extension of the offer, the extension may be followed by
         a press release or public announcement which will be issued no later
         than 9:00 a.m., New York City time, on the next business day after the
         scheduled expiration date of our offer, in accordance with Rule
         14e-1(d) under the Exchange Act."

         (8) The third paragraph under "THE LITIGATION SETTLEMENT OFFER--Section
8. Valuation of Units -- Determination of Offer Price" is amended and restated
as follows:

         "We relied on the direct capitalization method because we believe this
         is the valuation methodology most often used by the real estate
         industry to value income producing property. The



                                       9




         court appointed independent appraiser also utilized the direct
         capitalization method as one its valuation methodologies. However, in
         comparison to our methodology, the independent appraiser relied on pro
         forma net operating income as opposed to the current property income of
         your partnership."

         (9) The following chart under "THE LITIGATION SETTLEMENT OFFER -
Section 8. Valuation of Units" is amended and restated in its entirety:

<Table>
<Caption>
COMPARISON TABLE                                      PER UNIT
- ----------------                                      --------
                                                   
Cash offer price                                      $  83.27
Alternatives
   Highest prior cash tender offer price              $ 165.00
   Highest price on secondary market                  $ 113.00
   Estimated liquidation proceeds (based on
     appraised value)                                 $ 217.71
</Table>


         (10) The first paragraph and the first bullet point under "THE
LITIGATION SETTLEMENT OFFER - Section 19. Conditions to the Offer" are amended
and restated as follows:

                  "Notwithstanding any other provisions of our offer, we will
         not be required to accept for payment and pay for any units tendered
         pursuant to our offer, may postpone the purchase of, and payment for,
         units tendered, and may terminate or amend our offer if at any time on
         or after the date of this Litigation Settlement Offer and at or before
         the expiration of our offer (including any extension thereof), any of
         the following shall occur:

         o        any change (or any condition, event or development involving a
                  prospective change) shall have occurred or been threatened in
                  the business, properties, assets, liabilities, indebtedness,
                  capitalization, condition (financial or otherwise),
                  operations, licenses or franchises, management contract, or
                  results of operations or prospects of your partnership or
                  local markets in which your partnership owns or operates its
                  property, including any fire, flood, natural disaster,
                  casualty loss, or act of God that is or could reasonably be
                  expected to be materially adverse to your partnership or the
                  value of your units to us, which change would, individually or
                  in the aggregate, result in, or reasonably be expected to
                  result in, an adverse effect on net operating income of your
                  partnership of more than $10,000 per year, or a decrease in
                  value of an asset of your partnership, or the incurrence of a
                  liability with respect to your partnership, in an amount in
                  excess of $100,000 (a "Material Adverse Effect"), or we shall
                  have become aware of any facts relating to your partnership,
                  its indebtedness or its operations which has had or could
                  reasonably be expected to have a Material Adverse Effect; or"

         (11) The third bullet point under "THE LITIGATION SETTLEMENT OFFER -
Section 19. Conditions to the Offer" is amended and restated as follows:

         "o there shall have been threatened in writing, instituted or pending
         any action, proceeding, application or counterclaim by any Federal,
         state, local or foreign government, governmental authority or
         governmental agency, or by any other person, before any governmental
         authority, court or regulatory or administrative agency, authority or
         tribunal, which (i) challenges or seeks to challenge the acquisition by
         us of the units, restrains, prohibits or delays the making or
         consummation of the offer, prohibits the performance of any of the
         contracts or other arrangements entered into by us (or any of our
         affiliates) seeks to obtain any material amount of damages as a result
         of the transactions contemplated by the offer, (ii) seeks to make the
         purchase of, or payment for, some or all of the units pursuant to the
         offer illegal or results in a delay in our ability to accept for
         payment or pay for some or all of the units, (iii) seeks to prohibit or
         limit the ownership or operation by us or any of our affiliates of the
         entity serving as your general partner (which is our affiliate) or to
         remove such entity as the general partner of your partnership, or seeks
         to impose any material limitation on our ability or any of our
         affiliates to conduct your partnership's business or own such assets,
         (iv) seeks to impose material limitations on our ability or any of our
         affiliates to acquire or hold or to exercise full rights of ownership
         of the units including, but not limited to, the right to vote the units
         purchased by us on all matters properly presented to unitholders or (v)
         could reasonably be expected to result in a Material Adverse Effect; or



                                       10




         (12) The fifth bullet point under "THE LITIGATION SETTLEMENT OFFER -
Section 19. Conditions to the Offer" is amended and restated as follows:

         "o your partnership shall have (i) changed, or authorized a change of,
         its units or your partnership's capitalization, (ii) issued,
         distributed, sold or pledged, or authorized, proposed or announced the
         issuance, distribution, sale or pledge of (A) any equity interests
         (including, without limitation, units), or securities convertible into
         any such equity interests or any rights, warrants or options to acquire
         any such equity interests or convertible securities, or (B) any other
         securities in respect of, in lieu of, or in substitution for units
         outstanding on the date hereof, (iii) purchased or otherwise acquired,
         or proposed or offered to purchase or otherwise acquire, any
         outstanding units or other securities, (iv) declared or paid any
         dividend or distribution on any units or issued, authorized,
         recommended or proposed the issuance of any other distribution in
         respect of the units, whether payable in cash, securities or other
         property, (v) authorized, recommended, proposed or announced an
         agreement, or intention to enter into an agreement, with respect to any
         merger, consolidation, liquidation or business combination, any
         acquisition or disposition of a material amount of assets or
         securities, or any release or relinquishment of any material contract
         rights, or any comparable event, not in the ordinary course of
         business, (vi) taken any action to implement such a transaction
         previously authorized, recommended, proposed or publicly announced,
         (vii) issued, or announced its intention to issue, any debt securities,
         or securities convertible into, or rights, warrants or options to
         acquire, any debt securities, or incurred, or announced its intention
         to incur, any debt other than in the ordinary course of business and
         consistent with past practice, (viii) authorized, recommended or
         proposed, or entered into, any transaction which, has or could
         reasonably be expected to have a Material Adverse Effect, (ix)
         proposed, adopted or authorized any amendment of its organizational
         documents, (x) agreed in writing or otherwise to take any of the
         foregoing actions, or (xi) been notified that any debt of your
         partnership or any of its subsidiaries secured by any of its or their
         assets is in default or has been accelerated (any changes to the offer
         resulting from the conditions set forth in this paragraph will most
         likely involve a change in the amount or terms of the consideration
         offered or the termination of the offer); or"

         (13) The seventh bullet point of "THE LITIGATION SETTLEMENT OFFER -
Section 19. Conditions to the Offer" is amended and restated as follows:

         "o there shall have occurred any event, circumstance, change, effect or
         development that, individually or in the aggregate with any other
         events, circumstances, changes, effects or developments, has had or
         would reasonably be expected to have an adverse effect on our financial
         condition in an amount in excess of $10,000,000; or"

         (14) The following bullet point under "THE LITIGATION SETTLEMENT OFFER
- - Section 19. Conditions to the Offer" is deleted in its entirety:

         "o we shall not have adequate cash or financing commitments available
         to pay for the units validly tendered, which is the result of events or
         circumstances beyond our reasonable control."

         (15) The second paragraph under "THE LITIGATION SETTLEMENT OFFER -
Section 19. Conditions to the Offer" is amended and restated as follows:

                  "The foregoing conditions are for our sole benefit and may be
         asserted by us regardless of the circumstances giving rise to such
         conditions or may be waived by us at any time in our reasonable
         discretion prior to the expiration of this offer. The failure by us at
         any time to exercise any of the foregoing rights shall not be deemed a
         waiver of any such right, the waiver of any such right with respect to
         any particular facts or circumstances shall not be deemed a waiver with
         respect to any other facts or circumstances. All conditions to our
         offer will be satisfied or waived on or before the expiration of our
         offer."



                                       11




         (16) The first paragraph of the Letter of Transmittal is amended and
restated as follows:

                  "The undersigned hereto hereby acknowledges that he or she has
         received (i) the Purchaser's Litigation Settlement Offer, dated the
         date set forth above (the "Offer Date"), relating to the offer by AIMCO
         Properties, L.P. (the "Purchaser") to purchase Limited Partnership
         Interests (the "Units") in the Partnership and (ii) this Letter of
         Transmittal and the Instructions hereto, as each may be supplemented or
         amended from time to time (collectively, the "Offer")."

         (17) The fourth paragraph of the Letter of Transmittal is amended and
restated as follows:

                  "By executing this Letter of Transmittal, the undersigned
         hereby acknowledges that neither the court nor counsel for the parties
         in the class and derivative litigation make any recommendation
         regarding whether the undersigned should accept the Offer, and the
         undersigned hereto represents and warrants to the Purchaser that the
         undersigned (i) has received the Offer, including the executive summary
         of the independent appraiser's report attached to the Litigation
         Settlement Offer, and (ii) has had an opportunity to seek the advice of
         such undersigned's attorney, tax advisor and/or financial advisor
         before deciding whether or not to accept the Offer."

         (18) The sixth paragraph of the Letter of Transmittal is amended and
restated as follows:

                  "The undersigned hereto, on behalf of himself or herself, his
         or her heirs, estate, executor, administrator, successors and assigns,
         and the Partnership, fully, finally and forever releases, relinquishes
         and discharges the Purchaser and its predecessors, successors and
         assigns and its present and former parents, subsidiaries, affiliates,
         investors, insurers, reinsurers, officers, directors, employees,
         agents, administrators, auditors, attorneys, accountants, information
         and solicitation agents, investment bankers, and other representatives,
         including but not limited to Apartment Investment and Management
         Company and the general partner of the Partnership (collectively, the
         "Releasees"), from any and all claims and causes of action, whether
         brought individually, on behalf of a class, or derivatively, demands,
         rights, or liabilities, including, but not limited to, claims for
         negligence, gross negligence, professional negligence, breach of duty
         of care or loyalty, or breach of duty of candor, fraud, breach of
         fiduciary duty, mismanagement, corporate waste, malpractice,
         misrepresentation, whether intentional or negligent, misstatements and
         omissions to disclose, breach of contract, violations of any state or
         federal statutes, rules or regulations, whether known claims or unknown
         claims that have been asserted or that could have been asserted against
         the Releasees, that arise out of or relate to (a) those matters and
         claims set forth in the class and derivative litigation described in
         the Litigation Settlement Offer, (b) the ownership of one or more Units
         in the Partnership, including but not limited to, any and all claims
         related to the management of the Partnership or the properties owned by
         the Partnership (whether currently or previously), the payment of
         management fees or other monies to the general partner of the
         Partnership and its affiliates, prior acquisitions or tender offers and
         the prior settlement, (c) the purchase, acquisition, holding, sale,
         tender or voting of one or more Units in the Partnership, or (d) any of
         the facts, circumstances, allegations, claims, causes of action,
         representations, statements, reports, disclosures, transactions,
         events, occurrences, acts, omissions or failures to act, of whatever
         kind or character whatsoever, irrespective of the state of mind of the
         actor performing or omitting to perform the same, that have been or
         could have been alleged in any pleadings, amended pleading, argument,
         complaint, amended complaint, brief, motion, report or filing in the
         class and derivative litigation described in the Litigation Settlement
         Offer (collectively, the "Released Claims"); provided, however, that
         the Released Claims are not intended to include (i) any unrelated
         claims that are unique to a unitholder or settlement class member
         (e.g., a settlement class member slips and falls on property owned by
         one of the defendants in the class and derivative litigation, loses or
         did not receive a distribution check



                                       12




         distributed to other limited partners in such partnership, or is an
         employee of one of the defendants and has an employee related claim),
         or (ii) any claim based on violations of federal or state securities
         laws in connection with the Offer."

         (19) The tenth paragraph of the Letter of Transmittal is amended and
restated as follows:

                  "Subject to and effective upon acceptance for payment of any
         Unit tendered hereby in accordance with the terms of the Offer, the
         signatory agrees not to bring any action, claim, suit or proceeding
         against the Purchaser and its affiliates who were defendants in the
         class and derivative litigation described in the Litigation Settlement
         Offer concerning any of the matters that are the subject of the
         Stipulation of Settlement approved by the Court in connection with the
         settlement of such class and derivative litigation, including the
         Offer, other than for violations of federal or state securities laws."

         (20) The eleventh paragraph of the Letter of Transmittal is amended and
restated as follows:

                  "The undersigned hereto irrevocably appoints the Purchaser and
         its designees as his or her proxy, each with full power of
         substitution, to the fullest extent of the undersigned's rights with
         respect to the Units tendered by him or her and accepted for payment by
         the Purchaser. Such proxy shall be considered coupled with an interest
         in the tendered Units. Such appointment will be effective upon receipt
         of this Letter of Transmittal. Upon receipt of this Letter of
         Transmittal, all prior proxies and consents given by undersigned hereto
         with respect to the Units will, without further action, be revoked, and
         no subsequent proxies or consents may be given (and if given will not
         be effective). The Purchaser and its designees are, as to those Units,
         empowered to exercise all voting as a limited partner as the Purchaser,
         in its discretion, may deem proper at any meeting of limited partners,
         by written consent or otherwise. The Purchaser reserves the right to
         require that, in order for Units to be deemed validly tendered,
         immediately upon our acceptance for payment of the Units, the Purchaser
         must be able to exercise full voting rights with respect to the Units,
         including voting at any meeting of limited partners then scheduled or
         acting by written consent without a meeting. By executing this Letter
         of Transmittal, the undersigned agrees to execute all such documents
         and take such other actions as shall be reasonably required to enable
         the Units tendered to be voted in accordance with the Purchaser's
         directions. The proxy granted by the undersigned hereto to the
         Purchaser will remain effective and be irrevocable for a period of ten
         years following the Expiration Date of the Offer."

         (21) The following paragraph in the Letter of Transmittal is deleted in
its entirety:

                  "The undersigned hereto irrevocably constitutes and appoints
         the Purchaser and any designees of the Purchaser as the true and lawful
         agent and attorney-in-fact of the undersigned with respect to such
         Units, with full power of substitution (such power of attorney being
         deemed to be an irrevocable power coupled with an interest), to
         withdraw any or all of such Units that have been previously tendered in
         response to any tender or exchange offer provided that the price per
         unit being offered by the Purchaser is equal to or higher than the
         price per unit being offered in the other tender or exchange offer.
         This appointment is effective upon execution and receipt of this Letter
         of Transmittal and shall continue to be effective unless and until such
         Units are withdrawn from the Offer by the undersigned prior to the
         Expiration Date."

ITEM 5. PAST CONTACTS, TRANSACTIONS, NEGOTIATIONS AND AGREEMENTS.

                  Item 5(a) and (b) of the Schedule TO is amended and
                  supplemented as follows:



                                       13




         (1) The first, second and third paragraphs of "THE LITIGATION
SETTLEMENT OFFER - Section 9. The Lawsuit and the Settlement - The Settlement of
the Nuanes and Heller Complaints" is amended and restated as follows:

                  "On December 20, 2002, the parties to the above-entitled
         litigation executed a Stipulation of Settlement of the two actions.
         That settlement was the result of over one year of negotiations and the
         involvement of two separate settlement judges. Class counsel and
         defendants' counsel first met with the Honorable William J. Cahill,
         Retired California Superior Court Judge, on two separate occasions.
         Counsel also met on four separate occasions with the Honorable Margaret
         J. Kemp, California Superior Court Judge, before reaching a settlement
         in principle. The parties initially met with Judge Cahill on two
         occasions in the fall of 2000, but were ultimately unsuccessful in
         reaching a definitive settlement agreement. At the Court's direction,
         they renewed formal settlement discussions before Judge Kemp. The
         parties first attended a settlement conference before Judge Kemp in
         September or October 2002 and then subsequently met with her on October
         28, 2002, November 26, 2002 and December 2, 2002. The parties reached
         final agreement on the material terms of the settlement at the last
         settlement conference with Judge Kemp on December 2, 2002 and put the
         terms of that agreement on the record in open court.

                  In each of the conferences described above, counsel from Lieff
         Cabraser Heimann & Bernstein LLP, Farella Braun & Martel LLP & Berman
         Devalerio Pease & Tobacco attended on behalf of the named plaintiffs
         and the putative settlement class; counsel from Skadden, Arps, Slate,
         Meagher & Flom LLP attended on behalf of AIMCO and its affiliated
         entities, including your general partner, and Orrick Herrington &
         Sutcliffe attended on behalf of the remaining defendants. AIMCO
         Executive Vice President Patrick Foye also attended each of these
         meetings. Mr. Vincent Gresham of the Law Offices of Vincent Gresham
         also participated on behalf of plaintiffs and the putative settlement
         class in those settlement discussions before the Hon. Cahill, Retired.
         At these meetings, discussions included possible transactions that
         could provide liquidity to investors and form the basis of a
         settlement, the use of a settlement fund and the amount of such fund,
         the timing and distribution of any settlement fund, selection and use
         of an appraiser and disclosures that would accompany any contemplated
         transaction(s). The participants considered but ultimately rejected a
         merger or roll-up of the various partnerships as possible alternatives
         to cash tender offers. The parties ultimately concluded, however, that
         a merger or roll-up could be potentially complicated and time consuming
         and that a cash tender offer would be a less coercive form of providing
         liquidity to those investors who desired it.

                  The Settlement Agreement requires each tender offer to attach
         executive summaries of partnership property appraisals commissioned
         specifically for the settlement tender offers and to provide an
         explanation of how the appraised values of the properties compare to
         the per Unit price(s) being offered. It also requires the payment of an
         allocable portion of the settlement fund for each unit tendered
         pursuant to the settlement fund, details the scope of the release and
         covenants not to sue which will bind class members, requires that
         tender offers be made no more than one year after final approval of the
         settlement and imposes certain restrictions on the length of time in
         which the tender offers can remain open, as well as with regard to
         other disclosures made therein. On April 4, 2003, the Court
         preliminarily approved the settlement and, on June 13, 2003, entered an
         order finally approving the settlement and dismissing both the Heller
         and Nuanes litigation with prejudice. On August 12, 2003, an objector
         filed an appeal of the court's order approving the settlement and is
         seeking to reverse or vacate the Court's order and the judgment entered
         thereto. Although we reserve our right to terminate or amend our offer
         if final court approval of the settlement is reversed or vacated, we
         have nevertheless elected to proceed with this offer under the terms of
         the settlement. On November 24, 2003, the objector appealing the
         settlement and judgment entered thereto filed an application requesting
         the Court order AIMCO to withdraw the settlement tender offers, refrain
         from making further offers pending the appeal and auction any units
         tendered to third parties. The objector contends that this offer does
         not conform with the terms of the Settlement. Alternatively, counsel
         for the objector has requested the Court on behalf of a settlement
         class member order AIMCO to pay all non-tendering settlement class
         members their pro rata share of the Settlement Fund whether or not the
         settlement and judgment entered thereto is vacated on appeal and to
         notify settlement class members that the releases and covenant not to
         sue are not binding unless the settlement and judgment entered thereto
         is affirmed on appeal. AIMCO asserts that such applications are without
         merit and is opposing such applications."



                                       14




         (2) The second paragraph under "THE LITIGATION SETTLEMENT OFFER -
Section 11. Background and Reasons for the Offer - Alternatives Considered by
Your General Partner -- Liquidation" is amended and restated as follows:

                  "If your partnership was liquidated, and the properties sold
         at prices equal to the values recently determined by the independent
         appraiser (see Annex II), we estimate that your net liquidation
         proceeds would be $217.71 per unit. See "The Litigation Settlement
         Offer -- Section 8. Valuation of Units." However, in the opinion of
         your general partner, which is our affiliate, the present time may not
         be the most desirable time to sell the real estate assets of your
         partnership in a private transaction, and the proceeds realized from
         any such sale would be uncertain. Your general partner believes it
         currently is in the best interest of your partnership to continue
         holding its real estate assets. Although future operating results and
         sales prices are uncertain, your general partner believes that the
         operating performance of your partnership's property may improve in the
         future. This improvement, should it occur, may result in higher
         property values. Such values, however, are also a function of
         capitalization rates in the market and the interest rate environment at
         the time. However, because your general partner and property manager
         (which are our affiliates) receive fees for managing your partnership
         and its property, a conflict of interest exists between continuing the
         partnership and receiving such fees, on the one hand, and the
         liquidation of the partnership and the termination of such fees, on the
         other. See "The Litigation Settlement Offer -- Section 15. Certain
         Information Concerning Your Partnership -- Investment Objectives and
         Policies; Sale or Financing of Investments" and "--Section 13.
         Conflicts of Interest and Transactions with Affiliates." The term of
         the partnership will continue until December 31, 2037, unless the
         partnership is terminated sooner under the provisions of the
         partnership agreement."

         (3) The paragraph under "THE LITIGATION SETTLEMENT OFFER - Section 11.
Background and Reasons for the Offer - Alternative Transactions Considered by
Us" is amended and restated as follows:

                  "Alternative Transactions Considered by Us. At the present
         time, we have decided to proceed with this offer pursuant to the court
         approved settlement. From time to time in the past, we have considered
         proposing a number of alternative transactions, including the purchase
         of your partnership's property or a merger of your partnership in which
         you would receive cash in exchange for your units. We decided not to
         pursue these alternative transactions because, in each case, we
         determined that a tender offer would be a less expensive means of
         acquiring additional interests in your partnership, and would not
         require the consent or approval of any limited partners (other than
         those who elect to tender their units). In the future, however, we may
         consider purchasing your partnership's property or effecting such a
         merger. See "The Litigation Settlement Offer -- Section 14. Future
         Plans of the Purchaser." We also considered an offer to exchange units
         in your partnership for limited partnership interests in AIMCO
         Properties, L.P. However, because of the expense and delay associated
         with making such an exchange offer, we decided to make an offer for
         cash only. In addition, our historical experience has been that when we
         have offered limited partners an opportunity to receive cash or limited
         partnership interests in AIMCO Properties, L.P., the limited partners
         who tender usually prefer the cash option."


                                       15



ITEM 6. PURPOSES OF THE TRANSACTION AND PLANS OR PROPOSALS.

                  Item 6(a), (c)(1) - (7) of the Schedule TO is amended and
                  supplemented as follows:

         (1) The first two paragraphs under "THE LITIGATION SETTLEMENT OFFER --
Section 7. Effects of the Offer" are amended and restated as follows:

                  "Because the general partner of your partnership is our
         affiliate, we have control over the management of your partnership. In
         addition, we, together with Cooper River Properties, L.L.C., AIMCO
         IPLP, L.P. and Broad River Properties, L.L.C. (which are our
         affiliates), own 61,754, or 61.88%, of the outstanding units of your
         partnership. Because we and our affiliates own a majority of the
         outstanding units and control your partnership's general partner, we
         control the outcome of most voting decisions with respect to your
         partnership. In general, we will vote the units owned by us in whatever
         manner we deem to be in our best interests, which may not be in the
         interest of other limited partners. This could (1) prevent
         non-tendering limited partners from taking action that they desire but
         that we oppose and (2) enable us to take action desired by us but
         opposed by non-tendering limited partners. We are also affiliated with
         the company that currently manages, and has managed for some time, the
         property owned by your partnership. In the event that we acquire a
         substantial number of units pursuant to this offer, removal of the
         property manager may become more difficult or impossible.

                  If we acquire all of the units that we are seeking in the
         offer, our interest in your partnership's net earnings ($16,967 for the
         nine months ended September 30, 2003) and net book value ($(17,477,000)
         as of September 30, 2003) will increase to 100%. AIMCO-GP owns a 1%
         interest in AIMCO Properties, L.P. and AIMCO, through its subsidiaries,
         owns an 89% in AIMCO Properties."

         (2) The second paragraph under "THE LITIGATION SETTLEMENT OFFER -
Section 7. Effects of the Offer - Effect on the Trading Market; Registration
Under Section 12(g) of the Exchange Act" is amended and restated as follows:

                  "The units are registered under Section 12(g) of the Exchange
         Act, which means, among other things, that your partnership is required
         to file periodic reports with the SEC and to comply with the SEC's
         proxy rules. We do not expect or intend that consummation of the offer
         will cause the units to cease to be registered under Section 12(g) of
         the Exchange Act. If the units were to be held by fewer than 300
         persons, your partnership could apply to de-register the units under
         the Exchange Act. Your partnership currently has 1,615 unitholders. The
         lack of filing periodic



                                       16




         reports could affect the already limited secondary market which
         currently exists for units in your partnership and may result in others
         not tendering for such units. In such a case, you would regularly have
         access only to the limited information your partnership's agreement of
         limited partnership requires your general partner (which is our
         affiliate) to provide each year, which information consists primarily
         of tax information. In particular, you will continue to receive a
         Schedule K-1 each year as well as audited financial statements with
         respect to your partnership. See "The Litigation Settlement Offer --
         Section 1. Terms of the Offer; Expiration Date.""

         (3) The first, second and third paragraphs of "THE LITIGATION
SETTLEMENT OFFER - Section 9. The Lawsuit and the Settlement - The Settlement of
the Nuanes and Heller Complaints" is amended and restated as follows:

                  "On December 20, 2002, the parties to the above-entitled
         litigation executed a Stipulation of Settlement of the two actions.
         That settlement was the result of over one year of negotiations and the
         involvement of two separate settlement judges. Class counsel and
         defendants' counsel first met with the Honorable William J. Cahill,
         Retired California Superior Court Judge, on two separate occasions.
         Counsel also met on four separate occasions with the Honorable Margaret
         J. Kemp, California Superior Court Judge, before reaching a settlement
         in principle. The parties initially met with Judge Cahill on two
         occasions in the fall of 2000, but were ultimately unsuccessful in
         reaching a definitive settlement agreement. At the Court's direction,
         they renewed formal settlement discussions before Judge Kemp. The
         parties first attended a settlement conference before Judge Kemp in
         September or October 2002 and then subsequently met with her on October
         28, 2002, November 26, 2002 and December 2, 2002. The parties reached
         final agreement on the material terms of the settlement at the last
         settlement conference with Judge Kemp on December 2, 2002 and put the
         terms of that agreement on the record in open court.

                  In each of the conferences described above, counsel from Lieff
         Cabraser Heimann & Bernstein LLP, Farella Braun & Martel LLP & Berman
         Devalerio Pease & Tobacco attended on behalf of the named plaintiffs
         and the putative settlement class; counsel from Skadden, Arps, Slate,
         Meagher & Flom LLP attended on behalf of AIMCO and its affiliated
         entities, including your general partner, and Orrick Herrington &
         Sutcliffe attended on behalf of the remaining defendants. AIMCO
         Executive Vice President Patrick Foye also attended each of these
         meetings. Mr. Vincent Gresham of the Law Offices of Vincent Gresham
         also participated on behalf of plaintiffs and the putative settlement
         class in those settlement discussions before the Hon. Cahill, Retired.
         At these meetings, discussions included possible transactions that
         could provide liquidity to investors and form the basis of a
         settlement, the use of a settlement fund and the amount of such fund,
         the timing and distribution of any settlement fund, selection and use
         of an appraiser and disclosures that would accompany any contemplated
         transaction(s). The participants considered but ultimately rejected a
         merger or roll-up of the various partnerships as possible alternatives
         to cash tender offers. The parties ultimately concluded, however, that
         a merger or roll-up could be potentially complicated and time consuming
         and that a cash tender offer would be a less coercive form of providing
         liquidity to those investors who desired it.

                  The Settlement Agreement requires each tender offer to attach
         executive summaries of partnership property appraisals commissioned
         specifically for the settlement tender offers and to provide an
         explanation of how the appraised values of the properties compare to
         the per Unit price(s) being offered. It also requires the payment of an
         allocable portion of the settlement fund for each unit tendered
         pursuant to the settlement fund, details the scope of the release and
         covenants not to sue which will bind class members, requires that
         tender offers be made no more than one year after final approval of the
         settlement and imposes certain restrictions on the length of time in
         which the tender offers can remain open, as well as with regard to
         other disclosures



                                       17




         made therein. On April 4, 2003, the Court preliminarily approved the
         settlement and, on June 13, 2003, entered an order finally approving
         the settlement and dismissing both the Heller and Nuanes litigation
         with prejudice. On August 12, 2003, an objector filed an appeal of the
         court's order approving the settlement and is seeking to reverse or
         vacate the Court's order and the judgment entered thereto. Although we
         reserve our right to terminate or amend our offer if final court
         approval of the settlement is reversed or vacated, we have nevertheless
         elected to proceed with this offer under the terms of the settlement.
         On November 24, 2003, the objector appealing the settlement and
         judgment entered thereto filed an application requesting the Court
         order AIMCO to withdraw the settlement tender offers, refrain from
         making further offers pending the appeal and auction any units tendered
         to third parties. The objector contends that this offer does not
         conform with the terms of the Settlement. Alternatively, counsel for
         the objector has requested the Court on behalf of a settlement class
         member order AIMCO to pay all non-tendering settlement class members
         their pro rata share of the Settlement Fund whether or not the
         settlement and judgment entered thereto is vacated on appeal and to
         notify settlement class members that the releases and covenant not to
         sue are not binding unless the settlement and judgment entered thereto
         is affirmed on appeal. AIMCO asserts that such applications are without
         merit and is opposing such applications."

         (4) The second paragraph under "THE LITIGATION SETTLEMENT OFFER -
Section 11. Background and Reasons for the Offer - Alternatives Considered by
Your General Partner -- Liquidation" is amended and restated as follows:

                  "If your partnership was liquidated, and the properties sold
         at prices equal to the values recently determined by the independent
         appraiser (see Annex II), we estimate that your net liquidation
         proceeds would be $217.71 per unit. See "The Litigation Settlement
         Offer -- Section 8. Valuation of Units." However, in the opinion of
         your general partner, which is our affiliate, the present time may not
         be the most desirable time to sell the real estate assets of your
         partnership in a private transaction, and the proceeds realized from
         any such sale would be uncertain. Your general partner believes it
         currently is in the best interest of your partnership to continue
         holding its real estate assets. Although future operating results and
         sales prices are uncertain, your general partner believes that the
         operating performance of your partnership's property may improve in the
         future. This improvement, should it occur, may result in higher
         property values. Such values, however, are also a function of
         capitalization rates in the market and the interest rate environment at
         the time. However, because your general partner and property manager
         (which are our affiliates) receive fees for managing your partnership
         and its property, a conflict of interest exists between continuing the
         partnership and receiving such fees, on the one hand, and the
         liquidation of the partnership and the termination of such fees, on the
         other. See "The Litigation Settlement Offer -- Section 15. Certain
         Information Concerning Your Partnership -- Investment Objectives and
         Policies; Sale or Financing of Investments" and "--Section 13.
         Conflicts of Interest and Transactions with Affiliates." The term of
         the partnership will continue until December 31, 2037, unless the
         partnership is terminated sooner under the provisions of the
         partnership agreement."

         (5) The paragraph under "THE LITIGATION SETTLEMENT OFFER - Section 11.
Background and Reasons for the Offer - Alternative Transactions Considered by
Us" is amended and restated as follows:

                  "Alternative Transactions Considered by Us. At the present
         time, we have decided to proceed with this offer pursuant to the court
         approved settlement. From time to time in the past, we have considered
         proposing a number of alternative transactions, including the purchase
         of your partnership's property or a merger of your partnership in which
         you would receive cash in exchange for your units. We decided not to
         pursue these alternative transactions because, in each case, we
         determined that a tender offer would be a less expensive means of
         acquiring additional interests in your partnership, and would not
         require the consent or approval of any limited partners (other than
         those who elect to tender their units). In the future, however, we may
         consider purchasing your partnership's property or effecting such a
         merger. See "The Litigation Settlement Offer -- Section 14. Future
         Plans of the Purchaser." We also considered an offer to exchange units
         in your partnership for limited partnership interests in AIMCO
         Properties, L.P. However, because of the expense and delay associated
         with making such an exchange offer, we decided to make an offer for
         cash only. In addition, our historical experience has been that when we
         have offered limited partners an opportunity to receive cash or limited
         partnership interests in AIMCO Properties, L.P., the limited partners
         who tender usually prefer the cash option."



                                       18




         (6) The fourth and fifth paragraphs under "THE LITIGATION SETTLEMENT
OFFER - Section 14. Future Plans of the Purchaser" are amended and restated as
follows:

                  "We have been advised that the general partner does not
         currently expect to consider, on behalf of your partnership any of the
         following transactions: (i) payment of extraordinary distributions;
         (ii) refinancing, reducing or increasing existing indebtedness of the
         partnership; (iii) sales of assets, individually or as part of a
         complete liquidation; and (iv) mergers or other consolidation
         transactions involving the partnership. Any such merger or
         consolidation transaction could involve other limited partnerships in
         which your general partner or its affiliates serve as general partners,
         or a combination of the partnership with one or more existing, publicly
         traded entities (including, possibly, affiliates of AIMCO), in any of
         which limited partners might receive cash, common stock or other
         securities or consideration. As discussed under "The Litigation
         Settlement Offer - Section 15. Certain Information Concerning Your
         Partnership - Investment Objectives and Policies; Sale or Financing of
         Investments," the general partner regularly evaluates the real estate
         and capital markets. The general partner may consider refinancing the
         partnership's existing indebtedness to the extent that the general
         partner is able to obtain a lower interest rate or if such indebtedness
         is approaching maturity. Furthermore, in the event that the general
         partner receives an attractive offer for any of your partnership's
         properties, the general partner would give due consideration to such an
         offer.

                  If any of the transactions referred to above occur, and
         financial benefits accrue to the limited partners, we will participate
         in those benefits to the extent of our ownership of units. The
         agreement of limited partnership prohibits limited partners from voting
         on actions taken by the partnership, unless otherwise specifically
         permitted therein. Limited partners may vote on a liquidation, and we
         will be able to significantly influence or control the outcome of any
         such vote. Our primary objective in seeking to acquire the units
         pursuant to the offer is not, however, to influence the vote on any
         particular transaction, but rather to generate a profit on the
         investment represented by those units."

ITEM 7. SOURCE AND AMOUNT OF FUNDS OR OTHER CONSIDERATION.

                  Item 7(a), (b) and (d) of the Schedule TO is amended and
                  supplemented as follows:

         (1) The following sentence is added to the end of the first paragraph
under "THE LITIGATION SETTLEMENT OFFER -Section 21. Fees and Expenses":

         "The partnership will not be responsible for paying any of the fees or
         expenses incurred by us in connection with this offer."

         (2) The second paragraph under "THE LITIGATION SETTLEMENT OFFER --
Section 21. Fees and Expenses" is amended and restated as follows:

                  "The following is an itemized statement of the aggregate
         estimated expenses incurred and to be incurred in this offer by us:

<Table>

                                                            
                    Information Agent Fees...............      $      7,500
                    Legal Fees...........................            11,000
                    Printing Fees........................             9,825
                    Tax and Accounting Fees..............             1,500
                    Postage..............................               500
                    Appraiser............................             6,675
                    Depositary...........................               500
                                                               ------------
                      Total..............................      $     37,500"
                                                               =============
</Table>



                                       19

ITEM 8. INTEREST IN SECURITIES OF THE SUBJECT COMPANY.

                  Item 8 of the Schedule TO is amended and supplemented as
                  follows:

         The following paragraph under "THE LITIGATION SETTLEMENT OFFER -
Section 15. Certain Information Concerning Your Partnership" is amended and
restated as follows:

                  "Ownership and Voting. We, together with Cooper River
         Properties, L.L.C., AIMCO IPLP, L.P. and Broad River Properties, L.L.C.
         (which are our affiliates), own 61,754 units, or 61.88%, of the
         outstanding units of your partnership. Because we and our affiliates
         own a majority of the outstanding units, we have the ability to control
         most votes of the limited partners. See "The Litigation Settlement
         Offer -- Section 7. Effects of the Offer" and "-- Section 16. Voting
         Power.""

ITEM 11. ADDITIONAL INFORMATION.

                  Item 11(b) of the Schedule TO is amended and supplemented as
                  follows:

         (1) The following bullet point of the cover page of the Litigation
Settlement Offer is amended and restated as follows:

         "o Upon a liquidation of your partnership, if the properties were sold
         at a price equal to the value determined by the independent appraiser,
         we estimate that your liquidation proceeds would be approximately
         $217.71 per unit, which is higher than our offer price of $83.27 per
         unit. In order to understand the assumptions and methodology used to
         determine the liquidation amount, please refer to the "The Litigation
         Settlement Offer-- Section 8. Valuation of Units --Estimated
         Liquidation Proceeds Based on Independent Appraisal."

         (2) Section 16 under "THE LITIGATION SETTLEMENT OFFER" is amended and
restated as follows:

         "16. VOTING POWER

                  Decisions with respect to the day-to-day management of your
         partnership are the responsibility of the general partner. Because the
         general partner of your partnership is our affiliate, we control the
         management of your partnership. Under your partnership's agreement of
         limited partnership, limited partners holding a majority of the
         outstanding units must approve certain extraordinary transactions,
         including the removal of the general partner, most amendments to the
         partnership agreement and the sale of all or substantially all of your
         partnership's assets. We, together with Cooper River Properties,
         L.L.C., AIMCO IPLP, L.P. and Broad River Properties, L.L.C. (which are
         our affiliates) own 61,754 units, or 61.88%, of the outstanding units
         of your partnership. Because we and our affiliates own a majority of
         the outstanding units, we control most voting decisions made by limited
         partners. See "The Litigation Settlement Offer -- Section 7. Effects of
         the Offer.""

ITEM 12. EXHIBITS.

                  Item 12 of the Schedule TO is amended and supplemented as
                  follows:

         (c)(1)   Appraisal of Deer Creek

         (c)(2)   Appraisal of Georgetown

         (c)(3)   Appraisal of Landmark





                                       20


ITEM 13. INFORMATION REQUIRED BY SCHEDULE 13E-3.

                  Item 13 of the Schedule TO is amended and supplemented as
                  follows:

         (1) The thirteenth paragraph under "THE LITIGATION SETTLEMENT OFFER -
Section 6. Certain Federal Income Tax Matters" is amended and restated as
follows:

                  "Tax Consequences to Your Partnership of Our Offer. Section
         708 of the Code provides that if there is a sale or exchange of 50% or
         more of the total interest in capital and profits of a partnership
         within any 12-month period, such partnership terminates for United
         States federal income tax purposes. It is possible that our acquisition
         of units pursuant to the offer alone or in combination with other
         transfers of interests in your partnership could result in such a
         termination of your partnership. If your partnership is not deemed to
         terminate for tax purposes, there will be no tax effect to your
         partnership. If your partnership is deemed to terminate for tax
         purposes, however, the following federal income tax events will be
         deemed to occur: the terminated partnership will be deemed to have
         contributed all of its assets (subject to its liabilities) to a new
         partnership in exchange for an interest in the new partnership and,
         immediately thereafter, the old partnership will be deemed to have
         distributed interests in the new partnership to the remaining limited
         partners in proportion to their respective interests in the old
         partnership in liquidation of the old partnership.

                  A termination of your partnership for federal income tax
         purposes may also subject the assets of your partnership to longer
         depreciable lives than those currently applicable to the assets of your
         partnership. This would generally decrease the annual average
         depreciation deductions following our offer, but would have no effect
         on the total depreciation deductions available over the useful lives of
         the assets of your partnership. Additionally, upon a termination of
         your partnership, the taxable year of your partnership will close for
         federal income tax purposes. Elections as to tax matters previously
         made by the old partnership will not be applicable to the new
         partnership unless the new partnership chooses to make the same
         elections.

                  Tax Consequences to Non-Tending and Partially-Tendering
         Limited Partners. As described above, if 50% or more of such interests
         are sold or exchanged within a 12 month period, including as a result
         of our acquisition of units, a deemed tax termination of your
         partnership will occur for tax purposes. If less than 50% of the total
         interest in capital and profits of your partnership are sold or
         exchanged within any 12 month period, there will be no tax effect to
         you from the offer.

                  You will not recognize any gain or loss upon a deemed tax
         termination of your partnership, and your capital account in your
         partnership will carry over to the new partnership. A termination of
         your partnership for federal income tax purposes may change (and
         possibly shorten) your holding period with respect to interests in your
         partnership that you choose to retain. Gain recognized by you on the
         disposition of retained units with a holding period of 12 months or
         less may be classified as short-term capital gain and subject to
         taxation at ordinary income tax rates.

                  A deemed tax termination will also decrease the annual
         depreciation deductions (as a result of the longer partnership
         depreciation lives described above) allocable to you (thereby possibly
         increasing the taxable income allocable to your interests in the
         partnership each year)."



                                       21

         (2) The first two paragraphs under "THE LITIGATION SETTLEMENT OFFER --
Section 7. Effects of the Offer" are amended and restated as follows:

                  "Because the general partner of your partnership is our
         affiliate, we have control over the management of your partnership. In
         addition, we, together with Cooper River Properties, L.L.C., AIMCO
         IPLP, L.P. and Broad River Properties, L.L.C. (which are our
         affiliates), own 61,754, or 61.88%, of the outstanding units of your
         partnership. Because we and our affiliates own a majority of the
         outstanding units and control your partnership's general partner, we
         control the outcome of most voting decisions with respect to your
         partnership. In general, we will vote the units owned by us in whatever
         manner we deem to be in our best interests, which may not be in the
         interest of other limited partners. This could (1) prevent
         non-tendering limited partners from taking action that they desire but
         that we oppose and (2) enable us to take action desired by us but
         opposed by non-tendering limited partners. We are also affiliated with
         the company that currently manages, and has managed for some time, the
         property owned by your partnership. In the event that we acquire a
         substantial number of units pursuant to this offer, removal of the
         property manager may become more difficult or impossible.

                  If we acquire all of the units that we are seeking in the
         offer, our interest in your partnership's net earnings ($16,967 for the
         nine months ended September 30, 2003) and net book value ($(17,447,000)
         as of September 30, 2003) will increase to 100%. AIMCO-GP owns a 1%
         interest in AIMCO Properties, L.P. and AIMCO, through its subsidiaries,
         owns an 89% in AIMCO Properties."

         (3) The second paragraph under "THE LITIGATION SETTLEMENT OFFER -
Section 7. Effects of the Offer - Effect on the Trading Market; Registration
Under Section 12(g) of the Exchange Act" is amended and restated as follows:

                  "The units are registered under Section 12(g) of the Exchange
         Act, which means, among other things, that your partnership is required
         to file periodic reports with the SEC and to comply with the SEC's
         proxy rules. We do not expect or intend that consummation of the offer
         will cause the units to cease to be registered under Section 12(g) of
         the Exchange Act. If the units were to be held by fewer than 300
         persons, your partnership could apply to de-register the units under
         the Exchange Act. Your partnership currently has 1,615 unitholders. The
         lack of filing periodic reports could affect the already limited
         secondary market which currently exists for units in your partnership
         and may result in others not tendering for such units. In such a case,
         you would regularly have access only to the limited information your
         partnership's agreement of limited partnership requires your general
         partner (which is our affiliate) to provide each year, which
         information consists primarily of tax information. In particular, you
         will continue to receive a Schedule K-1 each year as well as audited
         financial statements with respect to your partnership. See "The
         Litigation Settlement Offer -- Section 1. Terms of the Offer;
         Expiration Date.""

         (4) The following subsection under "THE LITIGATION SETTLEMENT OFFER -
Section 8. Valuation of Units" is amended and restated as follows:




                                       22


ESTIMATED LIQUIDATION PROCEEDS BASED ON INDEPENDENT APPRAISAL

         SELECTION AND QUALIFICATIONS OF INDEPENDENT APPRAISER. Under the terms
of the settlement, your partnership's property was appraised by American
Appraisal Associates, Inc. ("AAA"), an independent appraiser appointed by the
court. The information set forth below was provided to us by AAA with respect to
its appraisals.

         AAA is an experienced independent valuation consulting firm with more
than 50 offices on four continents. AAA provides valuation and consulting
services for the real estate industry through its specialized industry focus and
operates through a team of professionals with different economical, financial,
statistical, legal, architectural, urban and engineering knowledge and
expertise.

         FACTORS CONSIDERED. AAA performed complete appraisals of all of your
partnership's properties. AAA has represented that its report was prepared in
conformity with the Uniform Standards of Professional Appraisal Practice and the
Code of Professional Ethics and Standards of Professional Practice of the
Appraisal Institute. We furnished the appraiser with all of the necessary
information requested by AAA in connection with the appraisal. The information
furnished to the appraiser was true, correct and complete in all material
respects. No limitations were imposed on AAA by us or any of our affiliates. In
preparing its valuation of your partnership property, AAA:

     o   inspected and analyzed the exterior of all buildings and site
         improvements and a representative sample of units;

     o   conducted neighborhood and area research, including major employers,
         demographics (population trends, number of households, and income
         trends), housing trends, surrounding uses, and general economic outlook
         of the area;

     o   conducted market research of rental inventory, historical vacancy
         rates, historical average rental rates, occupancy trends, concessions,
         and marketing strategies in the submarket, and occupancy rates at
         competing properties;

     o   reviewed leasing policy, concessions and history of recent occupancy;

     o   reviewed the historical operating statements for your partnership's
         property and an operating budget forecast for 2003;

     o   prepared an estimate of stabilized income and expense (for
         capitalization purposes);

     o   conducted market inquiries into recent sales of similar properties to
         ascertain sales price per unit, effective gross income multipliers and
         capitalization rates; and

     o   prepared sales comparison and income capitalization approaches to
         value.

         AAA was provided by us with the following management budgets for your
partnership's property:

<Table>
<Caption>
                                      DEER CREEK                 GEORGETOWN                     LANDMARK
                                   FISCAL YEAR 2003           FISCAL YEAR 2003             FISCAL YEAR 2003
                                   MANAGEMENT BUDGET          MANAGEMENT BUDGET            MANAGEMENT BUDGET
                                                 PER                        PER                          PER
DESCRIPTION                       TOTAL          UNIT         TOTAL         UNIT          TOTAL          UNIT
                                ----------    ----------    ----------    ----------    ----------    ----------
                                                                                    
Revenues
    Rental Income               $3,349,584    $   11,631    $1,684,483    $    8,422    $2,344,003    $    8,027

    Vacancy                         99,000           344        72,569           363       191,784           657
    Credit Loss/Concessions         39,444           137        23,510           118        37,200           127
        Subtotal                $  138,444    $      481    $   96,078    $      480    $  228,984    $      784

    Laundry Income              $   41,048    $      143    $        0    $        0    $   34,476    $      118
    Garage Revenue                       0             0             0             0             0             0
    Other Misc. Revenue            282,081           979        75,295           376        29,211           100
        Subtotal Other
        Income                  $  323,129    $    1,122    $   75,295    $      376    $   63,687    $      218

Effective Gross Income          $3,534,269    $   12,272    $1,663,699    $    8,318    $2,178,706    $    7,461

Operating Expenses
    Taxes                       $  435,943    $    1,514    $  158,005    $      790    $  149,856    $      513
    Insurance                       83,856           291        42,005           210        55,489           190
    Utilities                      148,725           516        59,420           297       120,432           412
    Repair & Maintenance            64,675           225        26,582           133       191,712           657
    Cleaning                        35,650           124        39,715           199             0             0
    Landscaping                     74,520           259        19,594            98        63,648           218
    Security                             0             0             0             0             0             0
    Marketing & Leasing             24,066            84        14,892            74        38,760           133
    General Administrative          33,070           115       163,813           819       249,307           854
    Management                     178,686           620        84,095           420       128,820           441
    Miscellaneous                  168,688           586             0             0             0             0

Total Operating Expenses        $1,247,879    $    4,333    $  608,121    $    3,041    $  998,024    $    3,418
    Reserves                             0             0             0             0             0             0
Net Income                      $2,286,390    $    7,939    $1,055,578    $    5,278    $1,180,682    $    4,043
</Table>


                                       23


         THE ABOVE MANAGEMENT BUDGETS ARE INTERNALLY PREPARED OPERATING
PROJECTIONS FOR THE PARTNERSHIP'S PROPERTIES. A MANAGEMENT BUDGET DOES NOT
REFLECT A PROPERTY'S ACTUAL PERFORMANCE, OR CHANGES IN THE CONDITION OF A
PROPERTY, IN THE LOCAL AREA SURROUNDING A PROPERTY OR IN THE ECONOMY IN GENERAL.

         SUMMARY OF APPROACHES AND METHODOLOGIES EMPLOYED. The following summary
describes the material approaches and analyses employed by AAA in preparing the
appraisals. The partnership imposed no conditions or limitations on the scope of
AAA's investigation or the methods and procedures to be followed in preparing
the appraisal. AAA principally relied on two approaches to valuation: (1) the
sales comparison approach and (2) the income capitalization approach.

         The sales comparison approach uses analysis techniques and sales of
comparable improved properties in surrounding or competing areas to derive units
of comparison that are then used to indicate a value for the subject property.
Under this approach, the primary methods of analysis used by the appraiser were:
(1) sales price per unit analysis; (2) net operating income analysis; and (3)
effective gross income analysis.

         The purpose of the income capitalization approach is to value an
income-producing property by analyzing likely future income and expenses of the
property over a reasonable holding period. Under the income capitalization
approach, AAA performed: (1) a direct capitalization analysis and (2) a
discounted cash flow analysis to derive property value. The direct
capitalization analysis determines the value of a property by applying a
capitalization rate that takes into account all of the factors influencing the
value of such property to the net operating income of such property for a single
year. The direct capitalization method is normally more appropriate for
properties with relatively stable operating histories and expectations. The
discounted cash flow analysis determines the value of a property by discounting
to present value the estimated operating cash flow of such property and the
estimated proceeds of a hypothetical sale of such property at the end of an
assumed holding period. The discounted cash flow method is more appropriate for
the analysis of investment properties with multiple or long-term leases,
particularly leases with cancellation clauses or renewal options. It is
especially useful for multi-tenant properties in volatile markets.

         AAA relied principally on the income capitalization approach to
valuation and secondarily on the sales comparison approach. Although the sales
comparison approach is considered a reliable method for valuing property, the
income capitalization approach is the primary approach used for valuing income
producing property, such as your partnership's property.

         Summary of independent appraisals of your partnership's property. AAA
performed complete appraisals of all of your partnership's properties. The
summary set forth below describes the material conclusions reached by AAA based
on the values determined under the valuation approaches and subject to the
assumptions and limitations described below. The estimated total "as is" market
value of the fee simple estate of your partnership's property is $47,900,000,
which was determined by adding the estimated values determined by AAA for each
of your partnership's properties and which is higher than our estimated total
gross valuation of $33,748,056.



                                       24


DEER CREEK APARTMENTS

         Valuation Under Sales Comparison Approach. AAA compared four apartment
complexes with Deer Creek Apartments that were sold between January 2001 and
June 2002 and located in the property's real estate market area. Based on its
qualitative analysis, AAA rated the locations of one comparable property as
comparable and three comparable properties as inferior to the location of Deer
Creek Apartments. AAA rated the quality/appeal of one comparable property as
superior, one comparable properties as comparable and two comparable properties
as inferior to the quality/appeal of Deer Creek Apartments. AAA rated the
amenities of one comparable property as comparable and three comparable
properties as inferior to the amenities of Deer Creek Apartments.

         AAA made adjustments to the sales price per unit of each comparable
property to reflect differences from Deer Creek Apartments in location, number
of units, quality/appeal, age/condition, occupancy at sale, amenities and
average unit size. Based on the available data, AAA concluded a value range of
$73,853 to $94,587 per unit with a mean or average adjusted price of $84,608 per
unit and a median adjusted price of $84,996 per unit. Thus, the estimated value
based on a $90,000 sales price per unit for the 288 units was approximately
$25,900,000 after adjustment for and present value of concessions.

         As part of the sales comparison approach, AAA also conducted a net
operating income ("NOI") analysis. NOI effectively takes into account the
various physical, location and operating aspects of the sale. AAA compared Deer
Creek Apartments' NOI to the NOI of the four comparable properties and arrived
at a percentage adjustment. After applying the percentage adjustment to the
sales price per unit of each comparable property, the range of value was between
$60,799 and $107,909 per unit, with an average of $90,546 per unit. The
appraiser concluded a value of $90,000 per unit for the 288 units of the
property, resulting in an estimated "as is" market value of $25,900,000 using
the NOI analysis after adjustment for and present value of concessions.

         AAA also performed an effective gross income multiplier ("EGIM")
analysis. The EGIM measures the relationship between the sales price of a
property and its effective gross income, which is the total annual income that a
property would produce after an allowance for vacancy and credit loss. AAA
estimated the operating expense ratio ("OER") of Deer Creek Apartments to be
36.85% before reserves, with the expense ratios of the four comparable
properties ranging from 29.17% to 51.21%, resulting in EGIMs ranging from 5.96
to 8.13. Thus, AAA concluded an EGIM of 7.50 for Deer Creek Apartments, and
applied the EGIM to the stabilized effective gross income for the property (see
Income Approach section below), resulting in a value conclusion of approximately
$25,500,000 after adjustment for present value of concessions.

         AAA estimated the value using the price per unit analysis at
$25,900,000, the value using the NOI analysis at $25,900,000 and the value using
the EGIM analysis at $25,500,000. Based on these three valuation methods, AAA
concluded that the reconciled value for Deer Creek Apartments under the sales
comparison approach was $25,900,000. AAA assumed a marketing and exposure period
of 6 to 12 months.

         Valuation Under Income Capitalization Approach. Under the income
capitalization approach, AAA performed: (1) a direct capitalization analysis and
(2) a discounted cash flow analysis to derive a value for Deer Creek Apartments.

         AAA first utilized a discounted cash flow method to analyze the value
of the property. Under this method, anticipated future cash flow and a
reversionary value are discounted at an appropriate rate of return to arrive at
an estimate of present value. AAA also employed a direct capitalization analysis
on the property by dividing a forecast of net operating income ("NOI") by an
appropriate capitalization rate. AAA performed a market rent analysis for the
property to derive a projected rental income. The analysis included both a
review of the subject's current asking and actual rent rates as well as a
comparison with comparable apartment properties. AAA calculated Deer Creek
Apartments' effective gross income ("EGI") by adding apartment rental
collections to other income and then making an adjustment for vacancy and
collection loss. Under this analysis, AAA arrived at an EGI of $3,408,152. Once
the EGI was established, operating expenses were deducted from the EGI in order
to arrive at an NOI for Deer Creek Apartments of approximately $2,080,272. AAA
performed a pro forma analysis of revenue and expenses for the property to
derive the subject's stabilized NOI. AAA relied on the subject's historical and
budgeted income and expenses for this estimate. AAA derived appropriate
investment criteria, including an overall capitalization rate,



                                       25


terminal capitalization rate and a discount rate based upon analysis of
comparable sales and a survey of real estate investors.

         The assumptions employed by AAA to determine the value of Deer Creek
Apartments under the income approach included:

         (1) stabilized vacancy and collection loss rate of 5.5%;

         (2) replacement reserve of $250 per unit;

         (3) overall capitalization rate of 8%;

         (4) terminal capitalization rate of 8.5%;

         (5) discount rate of 11%;

         (6) 2% cost of sale at reversion; and

         (7) holding period of 10 years.

No adjustment was made for lease-up costs because the property was near or at a
stabilized condition. An adjustment was made for concessions due to soft market
conditions, and AAA estimated the present value of concessions to be $60,000.

Based on these assumptions, AAA's estimate of cash flows for a 10-year period
resulted in an indicated value of $25,900,000 through the discounted cash flow
method. The reversion value contributed approximately 44% of the value.

         Under the direct capitalization method, utilizing a capitalization rate
of 8%, the projected NOI resulted in a value (after rounding) of $25,900,000
after adjustments for present value of concessions.

         Using the income capitalization approach, AAA determined on an as-is
basis that the direct capitalization method and the discounted cash flow method
indicated the value for Deer Creek Apartments was $25,900,000.

         Reconciliation of Values and Conclusions of Appraisal. The final step
in the appraisal process was to reconcile the sales comparison approach and the
income capitalization approach values to arrive at a final value conclusion. The
reconciliation of the two approaches involved weighing the valuation techniques
in relation to their substantiation by market and other sources of data, the
relativity and applicability of the approaches to the property type, and the
purpose of the valuation. AAA concluded that the estimated market value under
the sales comparison approach was $25,900,000 and the estimated market value
under the income capitalization approach was $25,900,000. After reconciling the
various factors, AAA determined that the most appropriate technique for
estimating the value of income-producing property was an approach based
primarily on income, and thus arrived at a final "as is" market value for Deer
Creek Apartments of $25,900,000 as of June 3, 2003.

GEORGETOWN

         Valuation Under Sales Comparison Approach. AAA compared five apartment
complexes with Georgetown that were sold between January 1998 and January 2003
and located in the property's real estate market area. Based on its qualitative
analysis, AAA rated the locations of two comparable properties as superior and
three comparable properties as comparable to the location of Georgetown. AAA
rated the quality/appeal of all five comparable properties as comparable to the
quality/appeal of Georgetown. AAA rated the amenities of two comparable
properties as comparable and three comparable properties as inferior to the
amenities of Georgetown.

         AAA made adjustments to the sales price per unit of each comparable
property to reflect differences from Georgetown in location, number of units,
quality/appeal, age/condition, occupancy at sale, amenities and average unit
size. Based on the available data, AAA concluded a value range of $44,667 to
$50,000 per unit with a mean or



                                       26


average adjusted price of $47,649 per unit and a median adjusted price of
$48,650 per unit. Thus, the estimated value based on a $49,000 sales price per
unit for the 200 units was approximately $9,700,000 after adjustment for present
value of concessions.

         As part of the sales comparison approach, AAA also conducted a net
operating income ("NOI") analysis. NOI effectively takes into account the
various physical, location and operating aspects of the sale. AAA compared
Georgetown's NOI to the NOI of the five comparable properties and arrived at a
percentage adjustment. After applying the percentage adjustment to the sales
price per unit of each comparable property, the range of value was between
$41,441 and $55,137 per unit, with an average of $46,511 per unit. The appraiser
concluded a value of $50,000 per unit for the 200 units of the property,
resulting in an estimated "as is" market value of $9,900,000 using the NOI
analysis after adjustment for present value of concessions.

         AAA also performed an effective gross income multiplier ("EGIM")
analysis. The EGIM measures the relationship between the sales price of a
property and its effective gross income, which is the total annual income that a
property would produce after an allowance for vacancy and credit loss. AAA
estimated the operating expense ratio ("OER") of Georgetown to be 41.00% before
reserves, with the expense ratios of the five comparable properties ranging from
44.90% to 51.85%, resulting in EGIMs ranging from 4.62 to 6.02. Thus, AAA
concluded an EGIM of 6.0 for Georgetown, and applied the EGIM to the stabilized
effective gross income for the property (see Income Approach section below),
resulting in a value conclusion of approximately $9,700,000 after adjustment for
present value of concessions.

         AAA estimated the value using the price per unit analysis at
$9,700,000, the value using the NOI analysis at $9,900,000 and the value using
the EGIM analysis at $9,700,000. Based on these three valuation methods, AAA
concluded that the reconciled value for Georgetown under the sales comparison
approach was $9,800,000. AAA assumed a marketing and exposure period of 6 to 12
months.

         Valuation Under Income Capitalization Approach. Under the income
capitalization approach, AAA performed: (1) a direct capitalization analysis and
(2) a discounted cash flow analysis to derive a value for Georgetown.

         AAA first utilized a discounted cash flow method to analyze the value
of the property. Under this method, anticipated future cash flow and a
reversionary value are discounted at an appropriate rate of return to arrive at
an estimate of present value. AAA also employed a direct capitalization analysis
on the property by dividing a forecast of net operating income ("NOI") by an
appropriate capitalization rate. AAA performed a market rent analysis for the
property to derive a projected rental income. The analysis included both a
review of the subject's current asking and actual rent rates as well as a
comparison with comparable apartment properties. AAA calculated Georgetown 's
effective gross income ("EGI") by adding apartment rental collections to other
income and then making an adjustment for vacancy and collection loss. Under this
analysis, AAA arrived at an EGI of $1,621,178. Once the EGI was established,
operating expenses were deducted from the EGI in order to arrive at an NOI for
Georgetown of approximately $896,489. AAA performed a pro forma analysis of
revenue and expenses for the property to derive the subject's stabilized NOI.
AAA relied on the subject's historical and budgeted income and expenses for this
estimate. AAA derived appropriate investment criteria, including an overall
capitalization rate, terminal capitalization rate and a discount rate based upon
analysis of comparable sales and a survey of real estate investors.

         The assumptions employed by AAA to determine the value of Georgetown
under the income approach included:

         (1) stabilized vacancy and collection loss rate of 7%;

         (2) replacement reserve of $300 per unit;

         (3) overall capitalization rate of 9.00%;

         (4) terminal capitalization rate of 9.50%;

         (5) discount rate of 11.50%;



                                       27


         (6) 2% cost of sale at reversion; and

         (7) holding period of 10 years.

No adjustment was made for lease-up costs because the property was near or at a
stabilized condition. An adjustment was made for concessions due to soft market
conditions, and AAA estimated the present value of concessions to be $57,000.
Based on these assumptions, AAA's estimate of cash flows for a 10-year period
resulted in an indicated value of $10,300,000 through the discounted cash flow
method. The reversion value contributed approximately 41% of the value.

         Under the direct capitalization method, utilizing a capitalization rate
of 9.0%, the projected NOI resulted in a value (after rounding) of $9,900,000
after adjustments for present value of concessions, if any.

         Using the income capitalization approach, AAA determined on an as-is
basis that the direct capitalization method and the discounted cash flow method
indicated the value for Georgetown was $10,100,000.

         Reconciliation of Values and Conclusions of Appraisal. The final step
in the appraisal process was to reconcile the sales comparison approach and the
income capitalization approach values to arrive at a final value conclusion. The
reconciliation of the two approaches involved weighing the valuation techniques
in relation to their substantiation by market and other sources of data, the
relativity and applicability of the approaches to the property type, and the
purpose of the valuation. AAA concluded that the estimated market value under
the sales comparison approach was $9,800,000 and the estimated market value
under the income capitalization approach was $10,100,000. After reconciling the
various factors, AAA determined a final "as is" market value for Georgetown of
$10,000,000 as of May 9, 2003.

THE LANDMARK

         Valuation Under Sales Comparison Approach. AAA compared five apartment
complexes with The Landmark that were sold between November 2000 and November
2001 and located in the property's real estate market area. Based on its
qualitative analysis, AAA rated the locations of four comparable properties as
superior and one comparable property as comparable to the location of The
Landmark. AAA rated the quality/appeal of four comparable properties as superior
and one comparable properties as comparable to the quality/appeal of The
Landmark. AAA rated the amenities of all five comparable properties as
comparable to the amenities of The Landmark.

         AAA made adjustments to the sales price per unit of each comparable
property to reflect differences from The Landmark in location, number of units,
quality/appeal, age/condition, occupancy at sale, amenities and average unit
size. Based on the available data, AAA concluded a value range of $39,796 to
$47,986 per unit with a mean or average adjusted price of $43,178 per unit and a
median adjusted price of $42,424 per unit. Thus, the estimated value based on a
$42,000 sales price per unit for the 292 units was approximately $12,200,000
after adjustment for present value of concessions.

         As part of the sales comparison approach, AAA also conducted a net
operating income ("NOI") analysis. NOI effectively takes into account the
various physical, location and operating aspects of the sale. AAA compared The
Landmark 's NOI to the NOI of the five comparable properties and arrived at a
percentage adjustment. After applying the percentage adjustment to the sales
price per unit of each comparable property, the range of value was between
$42,482 and $48,322 per unit, with an average of $45,716 per unit. The appraiser
concluded a value of $42,000 per unit for the 292 units of the property,
resulting in an estimated "as is" market value of $12,200,000 using the NOI
analysis after adjustment for present value of concessions.

         AAA also performed an effective gross income multiplier ("EGIM")
analysis. The EGIM measures the relationship between the sales price of a
property and its effective gross income, which is the total annual income that a
property would produce after an allowance for vacancy and credit loss. AAA
estimated the operating expense ratio ("OER") of The Landmark to be 44.87%
before reserves, with the expense ratios of the five comparable



                                       28


properties ranging from 38.00% to 45.00%, resulting in EGIMs ranging from 6.08
to 7.47. Thus, AAA concluded an EGIM of 5.50 for The Landmark, and applied the
EGIM to the stabilized effective gross income for the property (see Income
Approach section below), resulting in a value conclusion of approximately
$12,300,000 after adjustment for and present value of concessions.

         AAA estimated the value using the price per unit analysis at
$12,200,000, the value using the NOI analysis at $12,200,000 and the value using
the EGIM analysis at $12,300,000. Based on these three valuation methods, AAA
concluded that the reconciled value for The Landmark under the sales comparison
approach was $12,200,000. AAA assumed a marketing and exposure period of 6 to 12
months.

         Valuation Under Income Capitalization Approach. Under the income
capitalization approach, AAA performed: (1) a direct capitalization analysis and
(2) a discounted cash flow analysis to derive a value for The Landmark.

         AAA first utilized a discounted cash flow method to analyze the value
of the property. Under this method, anticipated future cash flow and a
reversionary value are discounted at an appropriate rate of return to arrive at
an estimate of present value. AAA also employed a direct capitalization analysis
on the property by dividing a forecast of net operating income ("NOI") by an
appropriate capitalization rate. AAA performed a market rent analysis for the
property to derive a projected rental income. The analysis included both a
review of the subject's current asking and actual rent rates as well as a
comparison with comparable apartment properties. AAA calculated The Landmark's
effective gross income ("EGI") by adding apartment rental collections to other
income and then making an adjustment for vacancy and collection loss. Under this
analysis, AAA arrived at an EGI of $2,255,642. Once the EGI was established,
operating expenses were deducted from the EGI in order to arrive at an NOI for
The Landmark of approximately $1,170,500. AAA performed a pro forma analysis of
revenue and expenses for the property to derive the subject's stabilized NOI.
AAA relied on the subject's historical and budgeted income and expenses for this
estimate. AAA derived appropriate investment criteria, including an overall
capitalization rate, terminal capitalization rate and a discount rate based upon
analysis of comparable sales and a survey of real estate investors.

         The assumptions employed by AAA to determine the value of The Landmark
under the income approach included:

         (1) stabilized vacancy and collection loss rate of 10%;

         (2) replacement reserve of $250 per unit;

         (3) overall capitalization rate of 9.5%;

         (4) terminal capitalization rate of 10.00%;

         (5) discount rate of 11.5%;

         (6) 3.00% cost of sale at reversion; and

         (7) holding period of 10 years.

No adjustment was made for lease-up costs because the property was near or at a
stabilized condition. An adjustment was made for concessions due to soft market
conditions, and AAA estimated the present value of concessions to be $63,000.
Based on these assumptions, AAA's estimate of cash flows for a 10-year period
resulted in an indicated value of $12,000,000 through the discounted cash flow
method. The reversion value contributed approximately 39% of the value.

         Under the direct capitalization method, utilizing a capitalization rate
of 9.5%, the projected NOI resulted in a value (after rounding) of $12,300,000
after adjustments for present value of concessions.

         Using the income capitalization approach, AAA determined on an as-is
basis that the direct capitalization method and the discounted cash flow method
indicated the value for The Landmark was $12,000,000.



                                       29



         Reconciliation of Values and Conclusions of Appraisal. The final step
in the appraisal process was to reconcile the sales comparison approach and the
income capitalization approach values to arrive at a final value conclusion. The
reconciliation of the two approaches involved weighing the valuation techniques
in relation to their substantiation by market and other sources of data, the
relativity and applicability of the approaches to the property type, and the
purpose of the valuation. AAA concluded that the estimated market value under
the sales comparison approach was $12,200,000 and the estimated market value
under the income capitalization approach was $12,000,000. After reconciling the
various factors, AAA determined a final "as is" market value for The Landmark of
$12,000,000 as of May 13, 2003.

         ASSUMPTIONS, LIMITATIONS AND QUALIFICATIONS OF AAA'S VALUATION. In
preparing the appraisal, AAA relied, without independent verification, on the
accuracy and completeness of all information supplied or otherwise made
available to it by or on behalf of the partnership. In arriving at the
appraisal, AAA assumed:

     o   good and marketable title to the property;

     o   validity of owner's claim to the property;

     o   no encumbrances which could not be cleared through normal processes,
         unless otherwise stated;

     o   accuracy of land areas and descriptions obtained from public records;

     o   no subsurface mineral and use rights or conditions;

     o   no substances such as asbestos, urea-formaldehyde foam insulation,
         other chemicals, toxic wastes, or other potentially hazardous materials
         in existence or present on or in the property;

     o   full compliance with applicable federal, state and local environmental
         regulations and laws, unless otherwise stated, defined and considered;

     o   possession of all required licenses, consents, or other legislative or
         administrative authority from any local, state, or national government
         or private entity organization and that the renewal of these items is
         possible;

     o   compliance with all applicable zoning and use regulations and
         restrictions, unless a nonconformity has been stated, defined, and
         considered;

     o   utilization of the land and improvements within property boundaries and
         no encroachment or trespass of the improvements, unless otherwise
         stated;

     o   the structural integrity of the property including its conformity to
         specific governmental code requirements, such as fire, building and
         safety, earthquake, and occupancy, or any physical defects not readily
         apparent during inspection; and

     o   compliance with the Americans with Disabilities Act of 1992.

         COMPENSATION OF APPRAISER. AAA was appointed by the court to perform
all the real estate appraisals in connection with the settlement and this
Litigation Settlement Offer. AAA was paid a fee of $619,100 for the appraisals.
We have agreed to pay 50% of the costs of the appraisals, with the other 50% to
be paid from the settlement fund. AAA has conducted other appraisals of property
in connection with the other offers being made pursuant to the settlement
agreement. Other than the appraisals performed in connection with the settlement
agreement, during the prior two years, no material relationship has existed
between AAA and your partnership or any of its affiliates, including the AIMCO
Entities.

         AVAILABILITY OF APPRAISAL REPORTS. You may obtain a full copy of AAA's
appraisals upon request, without charge, by contacting the Information Agent at
one of the addresses or the telephone number on the back cover of this
Litigation Settlement Offer. Copies of the appraisal for the property are also
available for inspection and copying at the principal executive offices of the
partnership during regular business hours by any interested unitholder or his or
her designated representative at his or her cost. In addition, a copy of the
appraisals has been filed with the SEC as an exhibit to the Tender Offer
Statement and Rule 13e-3 Transaction Statement on Schedule TO.

         In estimating the net liquidation proceeds that would be payable per
unit based on the total appraised value of your partnership's properties, we
applied the same basic methodology as described under "Valuation of Units",
except that we did not deduct any amounts that were reflected in the total
appraised value nor did we include any payment from the settlement fund. As
indicated below, based on the total appraised value of the partnership
properties, the estimated net liquidation proceeds per unit is $218.68, which is
higher than our offer price of $83.27.


                                       30



<Table>
                                                           
Appraised value of partnership properties...................  $47,900,000
Plus: Cash and cash equivalents (net of tenant security
  deposits).................................................      407,435
Plus: Other partnership assets, including any amounts
  payable by the general partner and its affiliates upon
  liquidation...............................................      541,035
Less: Mortgage debt, including accrued interest and any
  prepayment penalty........................................  (25,400,062)
Less: Other liabilities.....................................     (628,395)
                                                              -----------
Partnership valuation before taxes and certain costs........  $22,820,012
Less: Estimated closing costs...............................     (872,000)
                                                              -----------
Estimated net liquidation proceeds of your partnership......  $21,948,012
Percentage of estimated net liquidation proceeds allocable
  to holders of units based on the partnership agreement....       99.00%
Estimated net liquidation proceeds of units.................  $21,728,532
  Total number of units.....................................    99,804.00
                                                              -----------
Estimated net liquidation proceeds per unit.................  $    217.71
                                                              ===========
</Table>



           (5) The second paragraph under "THE LITIGATION SETTLEMENT OFFER -
Section 11. Background and Reasons for the Offer - Alternatives Considered by
Your General Partner -- Liquidation" is amended and restated as follows:

                     "If your partnership was liquidated, and the properties
           sold at prices equal to the values recently determined by the
           independent appraiser (see Annex II), we estimate that your net
           liquidation proceeds would be $217.71 per unit. See "The Litigation
           Settlement Offer -- Section 8. Valuation of Units." However, in the
           opinion of your general partner, which is our affiliate, the present
           time may not be the most desirable time to sell the real estate
           assets of your partnership in a private transaction, and the proceeds
           realized from any such sale would be uncertain. Your general partner
           believes it currently is in the best interest of your partnership to
           continue holding its real estate assets. Although future operating
           results and sales prices are uncertain, your general partner believes
           that the operating performance of your partnership's property may
           improve in the future. This improvement, should it occur, may result
           in higher property values. Such values, however, are also a function
           of capitalization rates in the market and the interest rate
           environment at the time. However, because your general partner and
           property manager (which are our affiliates) receive fees for managing
           your partnership and its property, a conflict of




                                       31

           interest exists between continuing the partnership and receiving such
           fees, on the one hand, and the liquidation of the partnership and the
           termination of such fees, on the other. See "The Litigation
           Settlement Offer -- Section 15. Certain Information Concerning Your
           Partnership -- Investment Objectives and Policies; Sale or Financing
           of Investments" and "--Section 13. Conflicts of Interest and
           Transactions with Affiliates." The term of the partnership will
           continue until December 31, 2037, unless the partnership is
           terminated sooner under the provisions of the partnership agreement."

           (6) The paragraph under "THE LITIGATION SETTLEMENT OFFER - Section
11. Background and Reasons for the Offer - Alternative Transactions Considered
by Us" is amended and restated as follows:

                     "Alternative Transactions Considered by Us. At the present
           time, we have decided to proceed with this offer pursuant to the
           court approved settlement. From time to time in the past, we have
           considered proposing a number of alternative transactions, including
           the purchase of your partnership's property or a merger of your
           partnership in which you would receive cash in exchange for your
           units. We decided not to pursue these alternative transactions
           because, in each case, we determined that a tender offer would be a
           less expensive means of acquiring additional interests in your
           partnership, and would not require the consent or approval of any
           limited partners (other than those who elect to tender their units).
           In the future, however, we may consider purchasing your partnership's
           property or effecting such a merger. See "The Litigation Settlement
           Offer -- Section 14. Future Plans of the Purchaser." We also
           considered an offer to exchange units in your partnership for limited
           partnership interests in AIMCO Properties, L.P. However, because of
           the expense and delay associated with making such an exchange offer,
           we decided to make an offer for cash only. In addition, our
           historical experience has been that when we have offered limited
           partners an opportunity to receive cash or limited partnership
           interests in AIMCO Properties, L.P., the limited partners who tender
           usually prefer the cash option."

           (7) Section 12 under "THE LITIGATION SETTLEMENT OFFER" is amended and
restated as follows:

           "12. POSITION OF THE GENERAL PARTNER OF YOUR PARTNERSHIP WITH RESPECT
TO THE OFFER

                     The partnership and the general partner of your partnership
           (which is our affiliate) have provided the following information for
           inclusion in this Litigation Settlement Offer:

                     Factors in Favor of Fairness Determination. The general
           partner of your partnership believes the offer price and the
           structure of the transaction are fair to the unaffiliated limited
           partners. In support of such determination, the general partner
           considered the factors and information set forth below, but did not
           quantify or otherwise attach particular weight to any such factors or
           information:

           o    the Court's approval of the settlement pursuant to which the
                offer is being made;

           o    the fact that the interests of the unaffiliated limited partners
                were represented by counsel in the negotiation of the settlement
                agreement;

           o    the method we used to determine our offer price is a method
                commonly relied upon by investors to value income producing
                property;

           o    the offer gives limited partners an opportunity to make an
                individual decision on whether to tender their units or to
                continue to hold them;



                                       32

           o    there is no established trading market for the limited
                partnership units, and the offer would provide immediate
                liquidity for tendering limited partners;

           o    the uncertainty of the resulting proceeds from the possible
                alternative transactions, particularly a property sale or a
                liquidation of the partnership,

           o    the fact that no unaffiliated limited partners would be able to
                participate in the future performance of the partnership
                following such alternative transactions;

           o    the offer price exceeds the book value per unit of ($175.11) at
                September 30, 2003;

           o    the fact that our offer price does not reflect any discount for
                minority interests; and

           o    the absence of any other firm offers by third parties for all or
                substantially all of the partnership's assets, a merger or other
                extraordinary transaction during the past two years with which
                to compare the Litigation Settlement Offer.

                     Factors Not in Favor of Fairness Determination. In addition
           to the foregoing factors, the general partner considered the
           following countervailing factors:

           o    the recent valuation of your partnership's property by American
                Appraisal Associates, Inc., an independent appraiser appointed
                by the Court, which results in an estimate of net liquidation
                proceeds per unit of $217.71, which is higher than our offer
                price of $83.27;

           o    the fact that offer prices in our prior tender offers were
                higher than our current offer price; and

           o    prices at which the units have recently sold were higher than
                our current offer price.

           The general partner believes that consideration of the offer was
           procedurally fair because, among other things, (1) the Court approved
           the settlement agreement pursuant to which the offer is being made,
           (2) limited partners are provided the opportunity to retain their
           units, (3) the unaffiliated limited partners were represented by
           counsel in the negotiation of the settlement agreement, and (4)
           limited partners can evaluate our offer price by comparing it to the
           net liquidation proceeds per unit derived from the independent
           appraiser's property valuation.

           While the general partner believes our offer is fair, the general
           partner also believes that you must make your own decision whether or
           not to participate in any offer, based upon a number of factors,
           including several factors that may be personal to you, such as your
           financial position, your need or desire for liquidity, your
           preferences regarding the timing of when you might wish to sell your
           units, other financial opportunities available to you, and your tax
           position and the tax consequences to you of selling your units.
           Consequently, the general partner makes no recommendation as to
           whether or not you should tender or refrain from tendering your units
           in this offer. YOU ARE ENCOURAGED TO CAREFULLY REVIEW THIS LITIGATION
           SETTLEMENT OFFER, THE EXECUTIVE SUMMARY OF THE INDEPENDENT
           APPRAISER'S REPORT (ATTACHED AS ANNEX II) AND ANY OTHER INFORMATION
           AVAILABLE TO YOU AND TO SEEK ADVICE FROM YOUR INDEPENDENT LAWYER, TAX
           ADVISOR AND/OR FINANCIAL ADVISOR BEFORE DECIDING WHETHER OR NOT TO
           ACCEPT THIS LITIGATION SETTLEMENT OFFER.

           Neither the general partner of your partnership or its affiliates
           have any plans or arrangements to tender any units. Except as
           otherwise provided in "The Litigation Settlement Offer -- Section 14.


                                       33


           Future Plans of the Purchaser," the general partner does not have any
           present plans or proposals which relate to or would result in an
           extraordinary transaction, such as a merger, reorganization or
           liquidation, involving your partnership; a purchase or sale or
           transfer of a material amount of your partnership's assets; or any
           changes in your partnership's present capitalization, indebtedness or
           distribution policies. For information relating to certain
           relationships between your partnership and its general partner, on
           one hand, and AIMCO and its affiliates, on the other, and conflicts
           of interests with respect to the tender offer, see "The Litigation
           Settlement Offer -- Section 11. Background and Reasons for the Offer"
           and "-- Section 13. Conflicts of Interest and Transactions with
           Affiliates." See also "The Litigation Settlement Offer -- Section 8.
           Valuation of Units -- Comparison to Alternative Consideration" for
           certain information regarding transactions with respect to units of
           your partnership.

           Your partnership did not receive any report, opinion or appraisal
           with respect to the fairness of this Litigation Settlement Offer or
           the offer price being offered to limited partners. However, the
           partnership did receive the appraisals prepared by AAA, as described
           above.

           Although the AIMCO Entities have interests that may be in conflict
           with those of the partnership's unaffiliated limited partners, each
           of the AIMCO Entities believes that the offer price and the structure
           of the transaction are fair to the unaffiliated limited partners
           based on the information and factors considered by the general
           partner of your partnership. Each of AIMCO Entities expressly adopts
           the analysis, and the factors underlying such analysis, of the
           general partner of your partnership."

           (8) The fourth and fifth paragraphs under "THE LITIGATION SETTLEMENT
OFFER - Section 14. Future Plans of the Purchaser" are amended and restated as
follows:

                     "We have been advised that the general partner does not
           currently expect to consider, on behalf of your partnership any of
           the following transactions: (i) payment of extraordinary
           distributions; (ii) refinancing, reducing or increasing existing
           indebtedness of the partnership; (iii) sales of assets, individually
           or as part of a complete liquidation; and (iv) mergers or other
           consolidation transactions involving the partnership. Any such merger
           or consolidation



                                       34

           transaction could involve other limited partnerships in which your
           general partner or its affiliates serve as general partners, or a
           combination of the partnership with one or more existing, publicly
           traded entities (including, possibly, affiliates of AIMCO), in any of
           which limited partners might receive cash, common stock or other
           securities or consideration. As discussed under "The Litigation
           Settlement Offer - Section 15. Certain Information Concerning Your
           Partnership - Investment Objectives and Policies; Sale or Financing
           of Investments," the general partner regularly evaluates the real
           estate and capital markets. The general partner may consider
           refinancing the partnership's existing indebtedness to the extent
           that the general partner is able to obtain a lower interest rate or
           if such indebtedness is approaching maturity. Furthermore, in the
           event that the general partner receives an attractive offer for any
           of your partnership's properties, the general partner would give due
           consideration to such an offer.

                     If any of the transactions referred to above occur, and
           financial benefits accrue to the limited partners, we will
           participate in those benefits to the extent of our ownership of
           units. The agreement of limited partnership prohibits limited
           partners from voting on actions taken by the partnership, unless
           otherwise specifically permitted therein. Limited partners may vote
           on a liquidation, and we will be able to significantly influence or
           control the outcome of any such vote. Our primary objective in
           seeking to acquire the units pursuant to the offer is not, however,
           to influence the vote on any particular transaction, but rather to
           generate a profit on the investment represented by those units."

           (9) The chart under "THE LITIGATION SETTLEMENT OFFER - Section 15.
Certain Information Concerning Your Partnership - Financial Data" is amended by
adding the following line items:


<Table>
<Caption>
                                                             FOR THE NINE MONTHS
                                                             ENDED SEPTEMBER 30,             FOR THE YEAR ENDED DECEMBER 31,
                                                        ----------------------------  --------------------------------------
                                                             2003           2002           2002           2001         2000
                                                        -------------  -------------  -------------  -------------  ---------
                                                                      (DOLLARS IN THOUSANDS, EXCEPT PER UNIT DATA)
                                                                                                     
    Income (loss) per unit from continuing operations      $    0.17      $  (0.94)      $   0.57      $    3.48    $ 26.59
    Ratio of earnings to fixed charges (deficit).......        101.3%         93.6%         103.0%         120.8%     297.9%
    Book value per limited partnership unit............      (175.11)      (158.65)       (157.14)       (152.58)    (69.96)
</Table>

           (10) The following chart under Annex I is amended and restated as
follows:

<Table>
<Caption>
          NAME                                              POSITION
- --------------------------     ------------------------------------------------------------------
                            
Terry Considine............    Chairman of the Board of Directors and Chief
                               Executive Officer
Peter K. Kompaniez.........    Vice Chairman, President and Director
Harry G. Alcock............    Executive Vice President and Chief Investment
                               Officer
Miles Cortez...............    Executive Vice President, General Counsel and
                               Secretary
Joseph DeTuno..............    Executive Vice President -- Redevelopment
Patti K. Fielding..........    Executive Vice President -- Securities and Debt
Patrick J. Foye............    Executive Vice President
Lance J. Graber............    Executive Vice President -- AIMCO Capital
Paul J. McAuliffe..........    Executive Vice President and Chief Financial Officer
Ronald D. Monson...........    Executive Vice President and Head of Property
                               Operations
David Robertson............    Executive Vice President -- President and Chief Executive Officer
                               of AIMCO Capital
Jim Purvis.................    Executive Vice President -- Human Resources
Randall J. Fein............    Executive Vice President -- Student Housing
James N. Bailey............    Director
Richard S. Ellwood.........    Director
J. Landis Martin...........    Director
Thomas L. Rhodes...........    Director
</Table>



                                       35



                                    SIGNATURE

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


Date:  December 9, 2003
                                        AIMCO PROPERTIES, L.P.

                                        By:   AIMCO-GP, INC.
                                              Its General Partner


                                        By:   /s/ Patrick J. Foye
                                              -------------------------------
                                              Patrick J. Foye
                                              Executive Vice President




                                       36




                                 SCHEDULE 13E-3

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


Date:  December 9, 2003
                                        AIMCO-GP, INC.


                                        By:  /s/ Patrick J. Foye
                                             -------------------------------
                                             Patrick J. Foye
                                             Executive Vice President


                                        APARTMENT INVESTMENT AND MANAGEMENT
                                        COMPANY


                                        By:  /s/ Patrick J. Foye
                                             -------------------------------
                                             Patrick J. Foye
                                             Executive Vice President


                                        ANGELES REALTY CORPORATION II


                                        By:  /s/ Patrick J. Foye
                                             -------------------------------
                                             Patrick J. Foye
                                             Executive Vice President





                                       37



                                  EXHIBIT INDEX

<Table>
<Caption>

Exhibit No.               Description
- -----------               -----------
           

(c)(1)        Appraisal of Deer Creek

(c)(2)        Appraisal of Georgetown

(c)(3)        Appraisal of Landmark
</Table>



                                       38