EXHIBIT (a)(1)(i)



                           OFFER TO PURCHASE FOR CASH

                                       BY

                            BELLAVISTA CAPITAL, INC.

                                       OF

                    UP TO 750,000 SHARES OF ITS COMMON STOCK

                             AT $2.40 NET PER SHARE

THE  TENDER  OFFER AND  WITHDRAWAL  RIGHTS  WILL  EXPIRE AT 5:00  P.M.,  PACIFIC
STANDARD TIME, ON JULY 13, 2007, UNLESS THE TENDER OFFER IS EXTENDED.

     BellaVista  Capital,  Inc.,  a Maryland  corporation  (the  "Company"),  is
offering  to purchase  for cash up to 750,000  shares of its common  stock,  par
value $0.01 per share,  at a purchase price of $2.40 per share net to the seller
in cash without interest, upon the terms and subject to the conditions set forth
in this offer to purchase and the related letter of transmittal (which together,
as they may be amended and supplemented from time to time, constitute the tender
offer).  Unless the context otherwise  requires,  all references to shares shall
refer to the shares of common stock, par value $0.01 per share, of the Company.

     Only shares properly tendered and not properly withdrawn will be purchased,
on the terms and subject to the conditions of the tender offer. However, because
of the  proration  provisions  described  in this  document,  all of the  shares
tendered  may not be  purchased  if more  than the  number of shares we seek are
properly tendered.  Shares not purchased in the tender offer will be returned to
the tendering  stockholders at our expense  promptly after the expiration of the
tender  offer.  See  Section 1. To tender  shares  properly,  you must  properly
complete and duly execute the letter of transmittal.

     We reserve the right, in our sole discretion, to purchase more than 750,000
shares in the tender offer, subject to applicable law.

THE  TENDER  OFFER IS NOT  CONDITIONED  ON ANY  MINIMUM  NUMBER OF SHARES  BEING
TENDERED. THE TENDER OFFER IS, HOWEVER, SUBJECT TO OTHER CONDITIONS. SEE SECTION
6.

     The shares are not traded or listed for trading on any market or  exchange.
Therefore, no current market prices for the securities are available.

OUR BOARD OF DIRECTORS  HAS APPROVED THE TENDER OFFER.  HOWEVER,  NEITHER WE NOR
OUR BOARD OF DIRECTORS MAKES ANY  RECOMMENDATION TO YOU AS TO WHETHER YOU SHOULD
TENDER OR REFRAIN FROM TENDERING YOUR SHARES. YOU MUST MAKE YOUR OWN DECISION AS
TO WHETHER TO TENDER YOUR SHARES AND, IF SO, HOW MANY SHARES TO TENDER.

OUR DIRECTORS AND EXECUTIVE  OFFICERS HAVE ADVISED US THAT THEY DO NOT INTEND TO
TENDER ANY SHARES IN THE TENDER OFFER. SEE SECTION 10.

Questions  and  requests  for  assistance  may be directed to the Company at the
address and telephone  numbers set forth on the back cover page of this offer to
purchase.  Requests for additional copies of this offer to purchase,  the letter
of  transmittal  or  the  notice  of  guaranteed   delivery,   or  any  document
incorporated herein by reference, may be directed to the Company.


                                       1


                         ______________________________

                                    IMPORTANT

     If you wish to tender all or any part of your shares,  you should  complete
and sign a  letter  of  transmittal,  or a  facsimile  of it,  according  to the
instructions  in the letter of transmittal and mail or deliver it, together with
any  required  signature  guarantee  and any other  required  documents,  to the
Company and mail or deliver the share  certificates to the Company together with
any other documents required by the letter of transmittal.

     The  tender  offer is not being  made to (nor will any  tender of shares be
accepted from or on behalf of) holders in any  jurisdiction  in which the making
of the tender offer or the  acceptance of any tender of shares therein would not
be in compliance  with the laws of such  jurisdiction.  However,  we may, at our
discretion,  take such action as we may deem necessary for us to make the tender
offer in any such  jurisdiction  and extend the tender  offer to holders in such
jurisdiction.

WE HAVE NOT AUTHORIZED ANY PERSON TO MAKE ANY RECOMMENDATION ON OUR BEHALF AS TO
WHETHER YOU SHOULD  TENDER OR REFRAIN FROM  TENDERING  YOUR SHARES IN THE TENDER
OFFER.  WE HAVE NOT AUTHORIZED ANY PERSON TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATION IN CONNECTION WITH THE TENDER OFFER OTHER THAN THOSE CONTAINED IN
THIS  DOCUMENT  OR  IN  THE  LETTER  OF  TRANSMITTAL.  IF  GIVEN  OR  MADE,  ANY
RECOMMENDATION OR ANY SUCH INFORMATION OR REPRESENTATION MUST NOT BE RELIED UPON
AS HAVING BEEN AUTHORIZED BY US.

                               SUMMARY TERM SHEET

     We  are  providing  this  summary  term  sheet  for  your  convenience.  It
highlights  the most  material  information  in this  document,  but you  should
understand  that it does not  describe all of the details of the tender offer to
the same  extent  described  in this  document.  We urge you to read the  entire
document  and the related  letter of  transmittal  because they contain the full
details of the tender offer. We have included references to the sections of this
document where you will find a more complete discussion.

Who is offering to purchase my shares?

     BellaVista Capital, Inc., which we refer to as "we," "us" or the "Company,"
is offering to purchase  shares of its common stock,  par value $0.01 per share,
in a self-tender offer.

What will the purchase price for the shares be and what will be the form of
payment?

     Stockholders  whose  shares are  purchased in the tender offer will be paid
$2.40 per share in cash, without interest,  promptly after the expiration of the
tender offer. Under no circumstances will we pay interest on the purchase price,
even if there is a delay in making payment. See Section 1.

How many shares will the Company purchase?

     We will purchase  750,000 shares validly  tendered in the tender offer,  or
such fewer number of shares as are properly tendered and not properly  withdrawn
prior to the expiration date. 750,000 shares represents  approximately 5% of our
outstanding  common stock.  We also  expressly  reserve the right to purchase an
additional  number of shares  not to exceed 2% of the  outstanding  shares,  and
could decide to purchase more shares,  subject to applicable legal requirements.
As of June 8, 2007,  there were 14,260,108  shares issued and  outstanding.  See
Section 1. The tender offer is not  conditioned  on any minimum number of shares
being tendered. See Section 6.


                                       2


Why is the Company making the tender offer?

     The  Company  has  publicly  stated that it did not intend to engage in any
redemptions  of  Shares  prior to the end of 2008,  and it has not  changed  its
suspension  of  redemptions.  However,  a  group  of  entities  associated  with
Mackenzie Patterson Fuller, Inc.  (collectively  "MPF") have made an unsolicited
tender offer (the "MPF Offer") to you and your fellow  shareholders  to purchase
up to 750,000  Shares at $2.25 per  Share.  This is the fifth in a series of MPF
tender offers for Shares. The first MPF offer was in June of 2005 for a price of
$2.25 per  share;  the  second  was in  October of 2005 for a price of $2.25 per
Share;  the third was in April of 2006 also at $2.25 per  Share;  and the fourth
was in  October of 2006 for a price of $1.75 per  Share.  Though  the  Company's
performance and operations  have resulted in increases in its publicly  reported
estimated asset value per share in each of the succeeding  years since the first
MPF offer,  MPF gives no  explanation as to why it is now offering a price equal
to the price  offered in June 2005,  other than to repeat the same basis for its
valuation  that it  stated in 2005.  The  Company  believes  the MPF Offer is an
overly  opportunistic  effort by MPF to  capitalize  on the  illiquidity  of the
Shares.  The Company believes the value of the Shares is substantially in excess
of both the MPF Offer price of $2.25 and the Company's  Offer price of $2.40 per
Share. Accordingly, the Company recommends that you and your fellow Shareholders
reject the MPF Offer and not tender any Shares in connection with the MPF Offer.
As the  Company's  competing  offer is made solely in response to the MPF Offer,
the Board  remains  neutral with respect to the Company  Offer and does not make
any  recommendation  as to whether you should  tender or refrain from  tendering
your  shares  in  response  to the  Company  Offer.  Nevertheless,  the  Company
recognizes  that  some  Shareholders  may  have a  pressing  need or  desire  to
liquidate their Shares at this time.  Given the overly  opportunistic  nature of
the MPF Offer,  the  Company  believes  that it is in the best  interest  of the
Company and its  Shareholders  to provide these  Shareholders  an opportunity to
liquidate at a price in excess of the MPF Offer price.

How will the Company pay for the shares?

     Assuming we purchase  750,000  shares in the tender  offer at the  purchase
price of $2.40 per share,  $1,800,000  will be required to purchase such shares.
The Company has available liquid capital for purposes of funding the purchase of
shares.  The tender offer is not conditioned upon the receipt of financing.  See
Sections 6 and 8.

How long do I have to tender my shares?

     You may tender your shares until the tender offer expires. The tender offer
will expire on July 20, 2007, at 5:00 p.m.,  Pacific  Standard  Time,  unless we
extend it. July 20, 2007,  or such date to which the offer may be  extended,  is
sometimes  referred  to below as the  "expiration  date." See  Section 1. We may
choose to extend the tender offer for any reason,  subject to  applicable  laws.
See Section 13.

How will I be notified if the Company extends the tender offer?

     We will issue a press release by 9:00 a.m.,  Pacific  Standard Time, on the
business  day after the  previously  scheduled  expiration  date if we decide to
extend the tender offer. See Section 1.

What will happen if I do not tender my shares?

     Upon the completion of the tender offer,  non-tendering  stockholders  will
realize a proportionate  increase in their relative ownership interest in us and
thus in our future earnings and assets, subject to our right to issue additional
shares of common stock and other equity securities in the future. See Section 2.

Are there any conditions to the tender offer?

     Yes. Our obligation to accept and pay for your tendered shares depends upon
a number of conditions, including:

          - No legal action shall be pending,  or shall have been  threatened or
     taken, that might adversely affect the tender offer.


                                       3


          - No commencement  or escalation of a war, armed  hostilities or other
     international or national calamity,  including,  but not limited to, an act
     of terrorism.

          - No  significant  decrease in the value of our common stock or in the
     price of equity  securities  generally  and no adverse  changes in the U.S.
     stock  markets  or credit  markets  shall have  occurred  during the tender
     offer.

          - No one shall have  proposed,  announced or made a tender or exchange
     offer (other than the MPF Offer and this tender  offer),  merger,  business
     combination or other similar transaction involving us.

          - No  one  (including  certain  groups)  other  than  MPF  shall  have
     acquired,  or proposed to acquire,  beneficial ownership of more than 5% of
     the  outstanding  shares  (other than anyone who  publicly  disclosed  such
     ownership in a filing with the Securities and Exchange  Commission prior to
     June 8, 2007).  In  addition,  no new group  shall have been  formed  which
     beneficially owns more than 5% of the outstanding  shares.  Finally, no one
     shall have filed a Notification and Report Form under the Hart-Scott-Rodino
     Antitrust   Improvements  Act  of  1976,  or  made  a  public  announcement
     reflecting an intent to acquire us or any of our assets or securities.

          - No material adverse change in our business,  condition (financial or
     otherwise), assets, income, operations,  prospects or stock ownership shall
     have occurred during the tender offer. See Section 6.

How do I tender my shares?

     To tender your shares,  prior to 5:00 p.m.,  Pacific Standard Time, on July
20,  2007,  unless the tender  offer is  extended,  you must  deliver your share
certificate(s)  and a properly completed and duly executed letter of transmittal
to the Company at the address appearing on the back cover page of this document.

Once I have tendered shares in the tender offer, can I withdraw my tender?

     You may withdraw any shares you have tendered at any time before 5:00 p.m.,
Pacific  Standard Time, on July 20, 2007,  unless we extend the tender offer, in
which  case you may  withdraw  tendered  shares  until the tender  offer,  as so
extended,  expires.  If we have not  accepted  for  payment  the shares you have
tendered to us, you may also withdraw your shares after August 7, 2007.

How do I withdraw shares I previously tendered?

     You must deliver,  on a timely basis,  a written,  telegraphic or facsimile
notice of your  withdrawal  to the Company at the address  appearing on the back
cover page of this document.  Your notice of withdrawal  must include the number
of shares to be withdrawn and the name of the registered holder of these shares.
See Section 4.

Has the  Company  or its board of  directors  adopted a  position  on the tender
offer?

     Our board of directors has approved the tender offer.  However,  neither we
nor our board of  directors  makes any  recommendation  to you as to whether you
should  tender or refrain from  tendering  your  shares.  You must make your own
decision  as to whether to tender  your  shares  and,  if so, how many shares to
tender. See Section 2.

Will the Company's directors and executive officers tender shares in the tender\
offer?

     Our directors and executive  officers have advised us that they do not plan
to tender any shares in the tender offer. See Section 10.


                                       4


Following the tender offer, will the Company continue as a public company?

     We do not believe that our purchase of shares in the tender offer, alone or
in  combination  with the MPF  Offer,  will  cause  our  remaining  shares to be
eligible  for  deregistration  under the  Securities  Exchange  Act of 1934 (the
"Exchange Act"). It is a condition of our obligation to purchase shares pursuant
to the tender offer that there not be any reasonable  likelihood,  as determined
by us in our reasonable judgment, that these events will occur. See Section 6.

What happens if more than 750,000 shares are tendered in the tender offer?

     We will purchase shares on a pro rata basis from all  shareholders who have
validly tendered their shares and not withdrawn them as of the expiration date.

When will the Company pay for the shares I tender?

     We will pay the purchase price, net to you in cash,  without interest,  for
the shares we purchase promptly after the expiration of the tender offer and the
acceptance of the shares for payment.  In the event of  proration,  we will make
the proration  calculation  and pay for the shares as soon as practicable  after
the  expiration  date,  but we do not expect to be able to commence  payment for
shares until  approximately  10 business  days after the  expiration  date.  See
Section 5.

What is the recent market price of my the Company shares?

     There is no public market for the Company's shares, so no market prices are
available for purposes of  evaluating  the offer price.  In connection  with the
Company's  most recent  quarterly  report on Form 10-QSB,  for the quarter ended
March 31, 2007, the Company estimated that the net asset value of the Company is
approximately  $4.66 per Share.  No  independent  appraisal  or opinion has been
obtained to support the Company's analysis and, as there is no public market for
the Shares, the Company's estimated value does not constitute a market value for
the Shares but only the estimated value of the Company's assets. The Company has
no plans to  liquidate  its  assets  and  there can be no  assurance  as when or
whether  Shareholders  will be able to liquidate Shares or what value they might
realize  upon such  liquidation,  other than  through  the current  offers.  The
Company  Offer  price  was  established  solely  for the  purpose  of  providing
Shareholders  who may need or desire an immediate  liquidation of Shares with an
opportunity  to sell their  Shares for a better  price than  offered by MPF. The
first  three MPF tender  offers  were and the  current MPF Offer is at $2.25 per
Share,  and the  Company  offered  $2.25 per Share in its  response  to the most
recent MPF tender  offer at $1.75 per Share.  The Company  selected  $2.40 as an
appropriate  increase  in the most recent  offer to reflect the  increase in the
Company's  estimated net realizable  asset value per Share since the date of the
last offer.  The MPF offers and the Company's  responsive  offers  represent the
only recent  opportunities for liquidity.  The Company  therefore  determined to
offer  Shareholders  a price which  reflects the value created by recent Company
operations,  but also a price which, if it is accepted by Shareholders tendering
Shares,  will  nevertheless  benefit the remaining  Shareholders  by potentially
increasing the value of those Shares that remain outstanding. See Section 7.

Will I have to pay brokerage commissions if I tender my shares?

     If you are a registered  stockholder and you tender your shares directly to
the Company, you will not incur any brokerage commissions. See Section 2.

What are the U.S. federal income tax consequences if I tender my shares?

     Generally,  you will be subject to U.S.  federal  income  taxation when you
receive  cash from us in exchange for the shares you tender.  In  addition,  the
receipt of cash for your tendered shares will be treated either as (1) a sale or
exchange eligible for capital gains treatment, or (2) a dividend. Any non-United
States holders are urged to consult their tax advisors regarding the application


                                       5


of U.S.  federal  income  tax  withholding  and  backup  withholding,  including
eligibility  for a  withholding  tax  reduction  or  exemption,  and the  refund
procedure. See Section 12.

Will I have to pay any stock transfer tax if I tender my shares?

     If you  instruct  the  Company  in the  letter of  transmittal  to make the
payment for the shares to the  registered  holder,  you will not incur any stock
transfer tax. See Section 5.

Whom can I talk to if I have questions?

     You may contact the Company at the following address with any questions you
may have concerning the offer:

                            BellaVista Capital, Inc.
                              c/o Diane Christensen
                         420 Florence Street, Suite 200
                           Palo Alto, California 94301
                            Telephone (650) 328-3060
                            Facsimile (650) 328-3066


                           FORWARD-LOOKING STATEMENTS

This Offer to Purchase contains forward-looking statements. All statements other
than  statements of historical  fact may be  forward-looking  statements.  These
include statements  regarding the Company's future financial results,  operating
results,   business  strategies,   projected  costs  and  capital  expenditures,
products,  competitive  positions,  and plans and  objectives of management  for
future  operations.  Forward-looking  statements may be identified by the use of
words such as "may," "will," "should," "expect," "plan," anticipate," "believe,"
"estimate,"  "predict," "intend" and "continue," or the negative of these terms,
and include the assumptions that underlie such statements.  The Company's actual
results  could  differ  materially  from  those  expressed  or  implied in these
forward-looking  statements  as a result of  various  risks  and  uncertainties,
including, without limitation, the following:

     o    Risks  inherent in real estate lending and  investment,  including the
          risk  of  default,  the  risks  inherent  in  seeking  to  realize  on
          collateral  upon a default,  and the risks of fluctuation in the value
          of collateral;
     o    Risks related to fluctuations  in the real estate  markets,  which may
          affect  both the  demand for real  estate  financing  provided  by the
          Company and the terms  available  for such  financing,  as well as the
          demand and prices for real estate held by the Company;
     o    Construction  loan  risks,  including  the  risk  that  the  completed
          property may not have the market value projected prior to construction
          and the risk that the property may not be completed at the cost and in
          the time initially projected;
     o    Risks  related to damage of real  property  collateral  due to natural
          disasters,  including  earthquake and flood,  terrorism or acts of war
          which may not be insured or insurable;
     o    Risks relating to general  economic  conditions,  which may affect the
          supply of and demand for capital and the rates of return  available to
          lenders and real estate investors;
     o    Risks relating to environmental liability,  which may affect the value
          of  real  estate  and  create   potential   liability  to  tenants  or
          neighboring  properties  and cause the Company to incur cleanup costs;
          and
     o    Risks relating to  legislation  and  regulation,  which may affect the
          Company's  ability to conduct its  operations or increase the costs of
          operations.

IN  ADDITION,  PLEASE  REFER TO OUR ANNUAL  REPORT ON FORM 10-KSB FOR THE FISCAL
YEAR ENDED SEPTEMBER 30, 2006,  WHICH IS INCORPORATED BY REFERENCE  HEREIN,  FOR
INFORMATION  ON THESE AND OTHER RISK  FACTORS.  EXCEPT AS  REQUIRED  BY LAW,  WE

                                       6



UNDERTAKE NO OBLIGATION TO MAKE ANY REVISIONS TO THE FORWARD-LOOKING  STATEMENTS
CONTAINED IN THIS DOCUMENT OR TO UPDATE THEM TO REFLECT EVENTS OR  CIRCUMSTANCES
OCCURRING AFTER THE DATE OF THIS DOCUMENT.





































                                       7


                                TABLE OF CONTENTS

SUMMARY TERM SHEET.............................................................2
FORWARD-LOOKING STATEMENTS ....................................................6
THE TENDER OFFER...............................................................9
SECTION 1.   Number of Shares; Proration.......................................9
SECTION 2.   Purpose of the Tender Offer; Certain Effects of the Tender
             Offer; Plans and Proposals.......................................10
SECTION 3.   Procedures for Tendering Shares..................................12
SECTION 4.   Withdrawal Rights................................................14
SECTION 5.   Purchase of Shares and Payment of Purchase Price.................14
SECTION 6.   Conditions of the Tender Offer...................................15
SECTION 7.   Determination of Offer Price; Dividends..........................16
SECTION 8.   Source and Amount of Funds.......................................17
SECTION 9.   Certain Information Concerning the Company.......................17
SECTION 10.  Directors and Executive Officers; Transactions and Agreements
             Concerning Shares................................................22
SECTION 11.  Legal Matters; Regulatory Approvals..............................24
SECTION 12.  U.S. Federal Income Tax Consequences.............................25
SECTION 13.  Extension of the Tender Offer; Termination; Amendment............28
SECTION 14.  Fees and Expenses................................................29
SECTION 15.  Miscellaneous....................................................29
























                                       8



                                THE TENDER OFFER

SECTION 1.      NUMBER OF SHARES; PRORATION

     GENERAL.  Upon the terms and subject to the conditions of the tender offer,
the Company will purchase 750,000 shares,  or such fewer number of shares as are
properly  tendered and not  properly  withdrawn  in  accordance  with Section 4,
before the scheduled expiration date of the tender offer, at a purchase price of
$2.40 per share, net to the seller in cash, without interest.

     The term "expiration date" means 5:00 p.m.,  Pacific Standard Time, on July
20,  2007,  unless and until the  Company,  in its sole  discretion,  shall have
extended the period of time during  which the tender offer will remain open,  in
which event the term  "expiration  date" shall refer to the latest time and date
at which the tender  offer,  as so extended by the Company,  shall  expire.  See
Section 13 for a description of the Company's right to extend, delay,  terminate
or amend the tender offer.  In accordance  with the rules of the  Securities and
Exchange  Commission,  the Company may, and the Company  expressly  reserves the
right to, purchase under the tender offer an additional  number of shares not to
exceed 2% of the  outstanding  shares  without  amending or extending the tender
offer. See Section 13. In the event of an  over-subscription of the tender offer
as described  below,  shares  tendered will be subject to  proration.  Except as
described herein, withdrawal rights expire on the expiration date.

     If (1)(a)  the  Company  increases  or  decreases  the price to be paid for
shares,  (b) the  Company  increases  the number of shares  being  sought in the
tender offer and this  increase in the number of shares being sought  exceeds 2%
of the  outstanding  shares,  or (c) the Company  decreases the number of shares
being  sought,  and (2) the  tender  offer is  scheduled  to  expire at any time
earlier than the  expiration of a period ending on the tenth  business day from,
and  including,  the date  that  notice of any  increase  or  decrease  is first
published, sent or given in the manner specified in Section 13, the tender offer
will be extended  until the  expiration  of ten business days from the date that
notice of any increase or decrease is first  published.  For the purposes of the
tender offer,  a "business  day" means any day other than a Saturday,  Sunday or
U.S.  federal  holiday and  consists of the time period from 12:01 a.m.  through
12:00 Midnight, Pacific Standard Time.

     The tender offer is not  conditioned  on any minimum number of shares being
tendered. The tender offer is, however, subject to other conditions. See Section
6.

     Only shares properly tendered and not properly withdrawn will be purchased,
upon the terms and  subject  to the  conditions  of the tender  offer.  However,
because  of the  proration  provisions  of the tender  offer,  all of the shares
tendered  will not be  purchased  if more than the number of shares the  Company
seeks are properly  tendered.  All shares  tendered and not purchased  under the
tender  offer,  including  shares not purchased  because of  proration,  will be
returned to the tendering  stockholders at the Company's  expense promptly after
the expiration  date.  Stockholders  can specify the order in which their shares
will be purchased in the event that,  as a result of the  proration  provisions,
some but not all of the  tendered  shares are  purchased  pursuant to the tender
offer.  In the event a  stockholder  does not designate the order and fewer than
all shares are purchased due to proration, the order of shares purchased will be
selected  by the  Company.  If the number of shares  properly  tendered  and not
properly  withdrawn  prior  to the  expiration  date is  fewer  than or equal to
750,000  shares,  or such  greater  number of shares as the Company may elect to
purchase,  subject to  applicable  law,  the  Company  will,  upon the terms and
subject to the conditions of the tender offer, purchase all such shares.

     PRORATION.  If proration of tendered  shares is required,  the Company will
determine the proration  factor as soon as practicable  following the expiration
date.  Proration  for each  stockholder  tendering  shares,  other  than odd lot
holders,  shall be based on the ratio of the number of shares properly  tendered
and not  properly  withdrawn  by the  stockholder  to the total number of shares
properly tendered and not properly withdrawn by all stockholders. Because of the
difficulty in determining  the number of shares properly  tendered,  the Company
does not expect that it will be able to announce the final  proration  factor or
commence  payment  for  any  shares  purchased  under  the  tender  offer  until
approximately  10  business  days after the  expiration  date.  The  preliminary


                                       9


results of any proration  will be announced by press release  promptly after the
expiration date.

     Shareholders  may indicate,  by checking a box on the Letter of Transmittal
(the 'All or None' Box),  that they only wish to sell their  Shares if they will
be able to sell all of their Shares, without any proration. If more than 750,000
Shares have been properly  tendered  without  checking the All or None Box, then
the above  description  of  proration  will apply only to tenders of such Shares
that do not have the All or None Box checked.

     As  described  in Section 12, the number of shares  that the  Company  will
purchase from a stockholder  under the tender offer may affect the U.S.  federal
income tax consequences to that stockholder and,  therefore,  may be relevant to
that  stockholder's  decision  whether  or not to tender  shares.  The letter of
transmittal  affords each  stockholder  who tenders  shares  registered  in such
stockholder's  name  directly to the Company the  opportunity  to designate  the
order of priority in which  shares  tendered are to be purchased in the event of
proration. See Section 6.

     This offer to purchase and the related letter of transmittal will be mailed
to  record  holders  of  shares  and  will be  furnished  to  brokers,  dealers,
commercial  banks  and  trust  companies  whose  names,  or the  names  of whose
nominees,  appear on the Company's stockholder list or, if applicable,  that are
listed as  participants in a clearing  agency's  security  position  listing for
subsequent transmittal to beneficial owners of shares.

SECTION 2.      PURPOSE OF THE TENDER OFFER; CERTAIN EFFECTS OF THE TENDER
                OFFER; PLANS AND PROPOSALS.

     PURPOSE OF THE TENDER  OFFER.  No public  market  currently  exists for the
shares.  The Company has publicly stated that it did not intend to engage in any
redemptions  of  shares  prior to the end of 2008,  and it has not  changed  its
suspension  of  redemptions.  However,  a  group  of  entities  associated  with
Mackenzie Patterson Fuller, Inc.  (collectively  "MPF") have made an unsolicited
tender offer (the "MPF Offer") to you and your fellow  shareholders  to purchase
up to  750,000  shares  at $2.25 per  share.  This is the fifth in series of MPF
tender offers for shares. The first MPF offer was in June of 2005 for a price of
$2.25 per  share;  the  second  was in  October of 2005 for a price of $2.25 per
Share;  the third was in April of 2006 also at $2.25 per  Share;  and the fourth
was in  October of 2006 for a price of $1.75 per  Share.  Though  the  Company's
performance and operations  have resulted in increases in its publicly  reported
estimated asset value per share in each of the succeeding  years since the first
MPF offer,  MPF gives no  explanation as to why it is now offering a price equal
to the price  offered in June 2005,  other than to repeat the same basis for its
valuation that it stated in 2005. The Company  believes the MPF Offer is another
overly  opportunistic  effort by MPF to  capitalize  on the  illiquidity  of the
shares.  The Company believes the value of the shares is substantially in excess
of both the MPF Offer price of $2.25 and the Company's  Offer price of $2.40 per
share. Accordingly, the Company recommends that you and your fellow Shareholders
reject the MPF Offer and not tender any Shares in connection with the MPF Offer.
As the  Company's  competing  offer is made solely in response to the MPF Offer,
the Board  remains  neutral with respect to the Company  Offer and does not make
any  recommendation  as to whether you should  tender or refrain from  tendering
your  shares  in  response  to the  Company  Offer.  Nevertheless,  the  Company
recognizes  that  some  shareholders  may  have a  pressing  need or  desire  to
liquidate  their  shares at this time.  Given the  nature of the MPF Offer,  the
Company  believes  that  it is in the  best  interest  of the  Company  and  its
shareholders  to provide these  shareholders  an  opportunity  to liquidate at a
price  in  excess  of the  MPF  Offer  price.  It also  provides  a  method  for
stockholders not participating to increase their relative percentage interest in
the Company and its future  operations at no additional  cost. As a result,  the
board of directors  believes that  investing in the Company's own shares in this
manner is an appropriate use of capital.

     Rule 13e-4 under the Securities Exchange Act of 1934, referred to herein as
the "Exchange Act," prohibits the Company and its affiliates from purchasing any
shares,  other than in the tender  offer,  until at least 10 business days after
the expiration date.


                                       10


     Neither  the  Company  nor the  Company's  board  of  directors  makes  any
recommendation  to any  stockholder  as to  whether  to tender or  refrain  from
tendering  any shares.  The Company  has not  authorized  any person to make any
recommendation.  Stockholders  should carefully  evaluate all information in the
tender offer,  should consult their own investment and tax advisors,  and should
make their own decisions  about whether to tender  shares,  and, if so, how many
shares to tender.

     The Company's  directors  and  executive  officers have advised the Company
that they do not intend to tender any shares in the tender  offer.  See  Section
11.

     CERTAIN  EFFECTS OF THE TENDER  OFFER.  Upon the  completion  of the tender
offer, non-tendering stockholders will realize a proportionate increase in their
relative  ownership  interest in the Company  and thus in the  Company's  future
earnings and assets,  subject to the Company's right to issue additional  shares
of common stock and other equity securities in the future.  The Company can give
no assurance,  however,  as to whether or at what price a stockholder may in the
future  be able to sell his or her  shares,  which  price may be higher or lower
than the purchase price paid in the tender offer.

     Shares that the Company acquires  pursuant to the tender offer will be held
as treasury stock.

     The purchase of shares in the tender offer will reduce the number of shares
that might  otherwise  trade  publicly and is likely to reduce the number of the
Company stockholders. Assuming the Company acquires 750,000 shares in the tender
offer, 13,510,108 shares will be outstanding immediately after the tender offer.

     The shares are registered under the Securities  Exchange Act of 1934, which
requires,  among other  things,  that the  Company  furnish  information  to its
stockholders  and to the Securities and Exchange  Commission and comply with the
Securities and Exchange  Commission's proxy rules in connection with meetings of
stockholders.  The Company  believes that the purchase of shares pursuant to the
tender offer will not result in the shares becoming eligible for  deregistration
under the Exchange Act. The tender offer is conditioned upon there not being any
reasonable   likelihood,   in  the  Company's  reasonable  judgment,   that  the
consummation  of the  tender  offer and the  purchase  of shares  will cause its
common  stock to be eligible  for  deregistration  under the  Exchange  Act. See
Section 6.

     PLANS AND  PROPOSALS.  Except as disclosed  herein,  or as may occur in the
ordinary course of its business, the Company currently has no plans or proposals
that relate to or would result in:

          - an extraordinary  transaction,  such as a merger,  reorganization or
     liquidation, involving the Company or any of its subsidiaries;

          - a purchase,  sale or transfer of a material  amount of the Company's
     assets;

          - any  material  change  in the  Company's  present  dividend  rate or
     policy, indebtedness or capitalization;

          -  any  change  in  the  Company's   present  board  of  directors  or
     management, including, but not limited to, any plans or proposals to change
     the number or the term of directors,  or to fill any existing  vacancies on
     the board or to change any material term of the employment  contract of any
     executive officer;

          - any other material  change in the Company's  corporate  structure or
     business;

          - a class of the  Company's  equity  security  being  delisted  from a
     national securities exchange or ceasing to be authorized to be quoted in an
     automated   quotations   system  of  a   registered   national   securities
     association;

          - a class of the Company's  equity  securities  becoming  eligible for
     termination of  registration  pursuant to Section  12(g)(4) of the Exchange
     Act;


                                       11


          - the suspension of the Company's  obligation to file reports pursuant
     to Section 15(d) of the Exchange Act;

          - the  acquisition  by any  person  of  additional  securities  of the
     Company, or the disposition of securities by the Company; or

          - any  changes in the  Company's  charter,  bylaws or other  governing
     instruments  or other actions that could impede the  acquisition of control
     of the Company.

     The Company  reserves the right to change its plans and  intentions  at any
time, as it deems appropriate.

SECTION 3.      PROCEDURES FOR TENDERING SHARES.

     PROPER  TENDER OF SHARES.  For  shares to be  tendered  properly  under the
tender offer,  the share  certificates,  together with a properly  completed and
duly executed letter of transmittal,  or a manually  signed  facsimile  thereof,
including any required signature guarantees, and any other documents required by
the letter of transmittal,  must be received before 5:00 p.m.,  Pacific Standard
Time, on the expiration date by the Company at its address set forth on the back
cover page of this offer to purchase.

     SIGNATURE  GUARANTEES  AND METHOD OF DELIVERY.  No  signature  guarantee is
required if the letter of transmittal is signed by the registered  holder of the
shares  tendered  therewith  and the  holder  has not  completed  either the box
captioned "Special Delivery  Instructions" or the box captioned "Special Payment
Instructions" in the letter of transmittal. If a share certificate is registered
in the name of a person other than the person executing a letter of transmittal,
or if payment is to be made to a person other than the registered  holder,  then
the certificate  must be endorsed or accompanied by an appropriate  stock power,
in either case signed  exactly as the name of the  registered  holder appears on
the  certificate,  with  the  signature  guaranteed  by  an  eligible  guarantor
institution.

     Payment for shares tendered and accepted for payment under the tender offer
will be made only after timely receipt by the Company of share  certificates,  a
properly  completed and duly executed letter of transmittal or a manually signed
facsimile   thereof,   and  any  other  documents  required  by  the  letter  of
transmittal.   The  method  of  delivery  of  all  documents,   including  share
certificates,  the letter of transmittal and any other required documents, is at
the  election  and risk of the  tendering  stockholder.  If delivery is by mail,
registered mail with return receipt requested, properly insured, is recommended.

     FEDERAL  BACKUP  WITHHOLDING  TAX.  Under the United States  federal backup
withholding  tax rules,  28% of the gross  proceeds  payable to a stockholder or
other payee under the tender  offer must be withheld  and remitted to the United
States  Treasury,  unless the  stockholder or other payee provides such person's
taxpayer  identification  number  (employer   identification  number  or  social
security  number) to the Company and certifies  under  penalties of perjury that
such number is correct or otherwise establishes an exemption.  If the Company is
not provided with the correct taxpayer identification number or another adequate
basis for exemption,  the holder may be subject to certain  penalties imposed by
the Internal  Revenue  Service.  Therefore,  each tendering  stockholder  should
complete  and sign the  Substitute  Form W-9  included  as part of the letter of
transmittal in order to provide the information and  certification  necessary to
avoid backup withholding,  unless such stockholder  otherwise establishes to the
satisfaction  of the  Company  that the  stockholder  is not  subject  to backup
withholding.  Specified stockholders (including,  among others, all corporations
and certain  foreign  stockholders  (in addition to foreign  corporations))  are
exempted from the backup withholding and reporting  requirements rules. In order
for a foreign  stockholder to qualify as an exempt  recipient,  that stockholder
must submit an IRS Form W-8 or a Substitute  Form W-8, signed under penalties of
perjury,  attesting to that stockholder's exempt status. The applicable form can
be  obtained  from the  information  agent.  See  Instructions  in the letter of
transmittal.

     To  prevent  federal  backup  withholding  tax  equal  to 28% of the  gross
payments made to stockholders for shares purchased under the tender offer,  each
stockholder who does not otherwise  establish an exemption from such withholding
must provide the Company with the stockholder's correct taxpayer  identification


                                       12


number and provide other  information  by  completing  the  substitute  Form W-9
included  with the letter of  transmittal.  For a  discussion  of United  States
federal income tax consequences to tendering stockholders, see Section 12.

     FEDERAL   INCOME  TAX   WITHHOLDING   ON  FOREIGN   STOCKHOLDERS.   Foreign
stockholders  are urged to consult their tax advisors  regarding the application
of U.S. federal income tax withholding, including eligibility for a reduction of
or an exemption from withholding tax, and the refund procedure. See Instructions
in the letter of transmittal.

     RETURN OF  UNPURCHASED  SHARES.  If any tendered  shares are not  purchased
under the tender offer or are properly  withdrawn before the expiration date, or
if  fewer  than  all  shares  evidenced  by  share  certificates  are  tendered,
certificates  for  unpurchased  shares  will  be  returned  promptly  after  the
expiration or  termination  of the tender offer or the proper  withdrawal of the
shares, as applicable, without expense to the stockholder.

     DETERMINATION  OF  VALIDITY;  REJECTION  OF SHARES;  WAIVER OF DEFECTS;  NO
OBLIGATION  TO GIVE NOTICE OF DEFECTS.  All questions as to the number of shares
to be accepted and the validity,  form,  eligibility (including time of receipt)
and  acceptance  for payment of any tender of shares will be  determined  by the
Company, in its sole discretion,  and the Company's  determination will be final
and binding on all parties.  The Company  reserves the absolute  right to reject
any or all  tenders of any shares that it  determines  are not in proper form or
the acceptance for payment of or payment for which the Company determines may be
unlawful.  The Company  also  reserves  the  absolute  right to waive any of the
conditions of the tender offer or any defect or  irregularity in any tender with
respect  to  any  particular  shares  or any  particular  stockholder,  and  the
Company's  interpretation  of the terms of the  tender  offer  will be final and
binding on all  parties.  In the event a condition is waived with respect to any
particular  stockholder,  the same  condition will be waived with respect to all
stockholders.  No  tender of shares  will be deemed to have been  properly  made
until all defects or irregularities have been cured by the tendering stockholder
or waived by the Company. Neither the Company nor any other person will be under
any duty to give  notification of any defects or irregularities in any tender or
incur any liability for failure to give this notification.

     TENDERING   STOCKHOLDER'S   REPRESENTATION  AND  WARRANTY;   THE  COMPANY'S
ACCEPTANCE  CONSTITUTES  AN  AGREEMENT.  A tender  of  shares  under  any of the
procedures   described  above  will   constitute  the  tendering   stockholder's
acceptance  of the terms and  conditions  of the  tender  offer,  as well as the
tendering stockholder's  representation and warranty to the Company that (1) the
stockholder  has a net long position in the shares or  equivalent  securities at
least equal to the shares tendered within the meaning of Rule 14e-4  promulgated
by the  Securities and Exchange  Commission  under the Exchange Act, and (2) the
tender of shares complies with Rule 14e-4. It is a violation of Rule 14e-4 for a
person,  directly or indirectly,  to tender shares for that person's own account
unless,  at the time of tender and at the end of the period  during which shares
are accepted by lot (including any extensions thereof),  the person so tendering
(1) has a net long position equal to or greater than the amount  tendered in (a)
the subject  securities,  or (b)  securities  immediately  convertible  into, or
exchangeable or exercisable for, the subject securities, and (2) will deliver or
cause to be  delivered  the  shares in  accordance  with the terms of the tender
offer.  Rule 14e-4  provides a similar  restriction  applicable to the tender or
guarantee of a tender on behalf of another person. The Company's  acceptance for
payment of shares  tendered  under the tender  offer will  constitute  a binding
agreement  between the tendering  stockholder and the Company upon the terms and
conditions of the tender offer.

LOST OR DESTROYED CERTIFICATES. Stockholders whose share certificate for part or
all of their shares have been lost,  stolen,  misplaced or destroyed may contact
the Company for  instructions as to obtaining a replacement  share  certificate.
That share  certificate will then be required to be submitted  together with the
letter of transmittal  in order to receive  payment for shares that are tendered
and  accepted  for  payment.  A  bond  will  be  required  to be  posted  by the
stockholder  to  secure  against  the risk that the  share  certificates  may be
subsequently  recirculated.  Stockholders  are  urged  to  contact  the  Company
immediately in order to permit timely  processing of this  documentation.  Share
certificates,  together with a properly  completed  and duly executed  letter of
transmittal,  or a manually signed  facsimile  thereof,  including any signature


                                       13


guarantees  and any other  required  documents must be delivered to the Company.
Any such  documents  delivered  to any other person will not be forwarded to the
Company and, therefore, will not be deemed to be properly tendered.

SECTION 4.      WITHDRAWAL RIGHTS.

     Except as otherwise provided in this Section 4, tenders of shares under the
tender  offer are  irrevocable.  Shares  tendered  under the tender offer may be
withdrawn  at any time  prior to the  expiration  date  and,  unless  previously
accepted  for  payment  by the  Company  under  the  tender  offer,  also may be
withdrawn at any time after August 7, 2007.

     For a  withdrawal  to be  effective,  a written,  telegraphic  or facsimile
transmission  notice of withdrawal must be timely received by the Company at its
address  set forth on the back cover page of this  offer to  purchase.  Any such
notice of  withdrawal  must specify the name of the tendering  stockholder,  the
number of shares to be withdrawn  and the name of the  registered  holder of the
shares.  If the  share  certificates  to be  withdrawn  have been  delivered  or
otherwise  identified  to the  Company,  then,  before the  release of the share
certificates,  the  serial  numbers  shown  on the  share  certificates  must be
submitted to the Company.

     Withdrawals  may  not  be  rescinded  and  any  shares  properly  withdrawn
thereafter  will be deemed not  properly  tendered  for  purposes  of the tender
offer,  unless  the  withdrawn  shares  are  properly   re-tendered  before  the
expiration date by following one of the procedures described in Section 3.

     If the Company  extends  the tender  offer,  is delayed in its  purchase of
shares or is unable to purchase  shares  under the tender  offer for any reason,
then,  without  prejudice to the Company's  rights under the tender  offer,  the
Company may,  subject to applicable law, retain tendered shares on behalf of the
Company,  and these shares may not be withdrawn  except to the extent  tendering
stockholders are entitled to withdrawal rights as described in this Section 4.

SECTION 5.      PURCHASE OF SHARES AND PAYMENT OF PURCHASE PRICE.

     Upon  the  terms  and  subject  to  the  conditions  of  the  tender  offer
(including, if the tender offer is extended or amended, the terms and conditions
of any such extension or amendment), promptly following the expiration date, the
Company  will  accept for  payment and pay for,  and  thereby  purchase,  shares
properly  tendered and not properly  withdrawn prior to the expiration date. For
purposes of the tender  offer,  the Company will be deemed to have  accepted for
payment,  and therefore  purchased  shares,  that are properly  tendered and not
properly  withdrawn,  subject to the  proration  provisions of the tender offer,
only  when,  as and if it gives  oral or  written  notice to the  Company of its
acceptance of the shares for payment under the tender offer.

     In all cases, payment for shares tendered and accepted for payment pursuant
to the tender offer will be made promptly,  but only after timely receipt by the
Company of  certificates  for shares,  a properly  completed  and duly  executed
letter of transmittal and any other required documents.

     The  Company  will pay for  shares  purchased  under  the  tender  offer by
transmitting payment directly to the tendering stockholders.

     In the event of proration,  the Company will determine the proration factor
and pay for those  tendered  shares  accepted for payment as soon as practicable
after the expiration  date;  however,  the Company does not expect to be able to
announce the final  results of any  proration  and  commence  payment for shares
purchased  until  approximately  10  business  days after the  expiration  date.
Certificates  for all shares  tendered and not purchased,  including  shares not
purchased  due to  proration,  will be  returned  to the  tendering  stockholder
promptly  after the  expiration  date or termination of the tender offer without
expense to the tendering  stockholders.  Under no circumstances will interest on
the purchase price be paid by the Company  regardless of any delay in making the
payment. In addition,  if certain events occur, the Company may not be obligated
to purchase shares under the tender offer. See Section 6.


                                       14


     The  Company  will pay all stock  transfer  taxes,  if any,  payable on the
transfer to it of shares purchased under the tender offer. If, however,  payment
of the  purchase  price is to be made to any person  other  than the  registered
holder,  or if tendered  certificates  are  registered in the name of any person
other than the person signing the letter of transmittal, the amount of all stock
transfer  taxes, if any (whether  imposed on the registered  holder or the other
person),  payable on account of the transfer to the person will be deducted from
the  purchase  price  unless  satisfactory  evidence of the payment of the stock
transfer taxes, or exemption  therefrom,  is submitted.  See Instructions in the
letter of transmittal.

     Any tendering  stockholder or other payee who fails to complete fully, sign
and return to the Company the  substitute  Form W-9 included  with the letter of
transmittal may be subject to U.S. federal income tax backup  withholding of 28%
of the gross  proceeds paid to the  stockholder  or other payee under the tender
offer. See Section 3. Also see Section 12 regarding United States federal income
tax consequences for foreign stockholders.

SECTION 6.      CONDITIONS OF THE TENDER OFFER.

     Notwithstanding  any other provision of the tender offer,  the Company will
not be required to accept for payment,  purchase or pay for any shares tendered,
and may terminate or amend the tender offer or may postpone the  acceptance  for
payment of, or the purchase of and the payment for shares  tendered,  subject to
Rule  13e-4(f)  under the  Exchange Act if, at any time on or after June 8, 2007
and before the expiration  date, any of the following events shall have occurred
(or shall have been  determined  by the Company to have  occurred)  that, in the
Company's reasonable judgment and regardless of the circumstances giving rise to
the event or events,  makes it  inadvisable  to proceed with the tender offer or
with acceptance for payment; provided, however, that the occurrence of the event
was not within the reasonable control of the Company and was not caused to occur
by the Company  with an intended  purpose or effect of causing the  amendment or
termination of the Offer:

          (1) there shall have been threatened, instituted or pending any action
     or  proceeding   by  any   government   or   governmental,   regulatory  or
     administrative agency,  authority or tribunal or any other person, domestic
     or foreign, before any court,  authority,  agency or tribunal that directly
     or  indirectly  (a)  challenges  the  making  of  the  tender  offer,   the
     acquisition  of  some  or all of the  shares  under  the  tender  offer  or
     otherwise  relates  in  any  manner  to  the  tender  offer,  or (b) in the
     Company's  reasonable  judgment,  could materially and adversely affect the
     business,  condition (financial or other), income,  operations or prospects
     of the Company or otherwise  materially  impair in any way the contemplated
     future  conduct of the  business  of the Company or  materially  impair the
     Company's ability to purchase up to 750,000 shares in the tender offer;

          (2) there shall have been any action threatened,  pending or taken, or
     approval withheld, or any statute,  rule,  regulation,  judgment,  order or
     injunction threatened,  proposed,  sought,  promulgated,  enacted, entered,
     amended,  enforced or deemed to be  applicable  to the tender  offer or the
     Company by any court or any  authority,  agency or  tribunal  that,  in the
     Company's reasonable judgment, would or might, directly or indirectly,  (a)
     make the  acceptance  for  payment of, or payment  for,  some or all of the
     shares illegal or otherwise  restrict or prohibit  completion of the tender
     offer,  (b) delay or  restrict  the ability of the  Company,  or render the
     Company unable, to accept for payment or pay for some or all of the shares,
     or (c) materially and adversely affect the business,  condition  (financial
     or other),  income,  operations  or  prospects  of the Company or otherwise
     materially  impair  in any  way  the  contemplated  future  conduct  of the
     business of the Company;

          (3) there shall have  occurred (a) any general  suspension  of trading
     in, or  limitation  on prices for,  securities  on any national  securities
     exchange  or in the  over-the-counter  market in the  United  States or the
     European  Union,  (b)  the  declaration  of a  banking  moratorium  or  any
     suspension  of  payments  in respect  of banks in the United  States or the
     European Union, (c) the  commencement of a war, armed  hostilities or other
     international  or national  calamity  directly or indirectly  involving the
     United States or any of its territories,  including, but not limited to, an
     act of  terrorism,  (d) any  limitation  (whether or not  mandatory) by any
     governmental,  regulatory or administrative  agency or authority on, or any
     event,  or any  disruption  or adverse  change in the  financial or capital


                                       15


     markets  generally  or  the  market  for  real  estate  mortgage  loans  in
     particular,  that, in the Company's reasonable judgment,  might affect, the
     extension of credit by banks or other  lending  institutions  in the United
     States,  (e) any significant  decrease in the estimated value of the shares
     or any change in the  general  political,  market,  economic  or  financial
     conditions  in the United  States or abroad that could,  in the  reasonable
     judgment of the Company,  have a material  adverse  effect on the business,
     condition  (financial  or other),  income,  operations  or prospects of the
     Company or otherwise  materially impair in any way the contemplated  future
     conduct of the  business of the  Company,  or (f) in the case of any of the
     foregoing  existing at the time of the  commencement of the tender offer, a
     material acceleration or worsening thereof;

          (4) a tender or  exchange  offer for any or all of the  shares  (other
     than this  tender  offer or the MPF  Offer),  or any  merger,  acquisition,
     business  combination  or other similar  transaction  with or involving the
     Company  has been  proposed,  announced  or made by any  person or has been
     publicly disclosed;

          (5) the Company  learns that (a) any entity,  "group" (as that term is
     used in Section  13(d)(3) of the  Exchange  Act) or person has  acquired or
     proposes to acquire beneficial ownership of more than 5% of the outstanding
     shares, whether through the acquisition of stock, the formation of a group,
     the grant of any option or right,  or  otherwise  (other than as and to the
     extent  disclosed  in a  Schedule  13D  or  Schedule  13G  filed  with  the
     Commission on or before June 8, 2007),  or (b) any entity,  group or person
     who has filed a Schedule  13D or  Schedule  13G with the  Commission  on or
     before June 8, 2007 has  acquired or proposes to acquire,  whether  through
     the acquisition of stock, the formation of a group, the grant of any option
     or right,  or  otherwise  (other  than by virtue of the  tender  offer made
     hereby),   beneficial  ownership  of  an  additional  2%  or  more  of  the
     outstanding shares;

          (6) any person,  entity or group has filed a  Notification  and Report
     Form under the  Hart-Scott-Rodino  Antitrust  Improvements  Act of 1976, as
     amended,  reflecting  an intent to acquire the Company or any of its shares
     of common stock, or has made a public announcement  reflecting an intent to
     acquire the  Company or any of its  subsidiaries  or any of the  respective
     assets or securities of the Company and its subsidiaries;

          (7) any change or  changes  have  occurred  or are  threatened  in the
     Company's business,  condition  (financial or otherwise),  assets,  income,
     operations,  prospects or stock ownership that, in the reasonable  judgment
     of the Company,  materially impairs the Company's ability to purchase up to
     750,000 shares in the tender offer; or

          (8) there shall be any  reasonable  likelihood,  as  determined by the
     Company in its reasonable  judgment,  that the  consummation  of the tender
     offer and the  purchase  of the shares will cause the shares to be eligible
     for deregistration under the Exchange Act.

     The foregoing conditions are for the sole benefit of the Company and may be
asserted  or waived by the  Company,  in whole or in part,  at any time and from
time to time,  before the  expiration  date,  in its sole exercise of reasonable
discretion.  The Company's  failure at any time to exercise any of the foregoing
rights  shall not be deemed a waiver of any of these  rights,  and each of these
rights  shall be deemed an ongoing  right that may be  asserted  at any time and
from time to time. In certain  circumstances,  if the Company  waives any of the
conditions described above, the Company may be required to extend the expiration
date. Any such  determination  or judgment by the Company  concerning the events
described above will be final and binding on all parties.

SECTION 7.      DETERMINATION OF OFFER PRICE; DIVIDENDS.

     There is no public market for the Company's shares, so no market prices are
available for purposes of determining  the offer price.  In connection  with the
Company's  most recent  quarterly  report on Form 10-QSB,  for the quarter ended
March 31, 2007, the Company estimated that the net asset value of the Company is
approximately  $4.66 per share.  No  independent  appraisal  or opinion has been
obtained to support the Company's analysis and, as there is no public market for
the shares, the Company's estimated value does not constitute a market value for


                                       16


the shares but only the estimated value of the Company's assets. The Company has
no plans to  liquidate  its  assets  and  there can be no  assurance  as when or
whether  shareholders  will be able to liquidate shares or what value they might
realize upon such liquidation, other than through the current offers.

     The Company Offer price was established solely for the purpose of providing
shareholders  who may need or desire an immediate  liquidation of shares with an
opportunity  to sell their  shares for a better price than offered by MPF in the
MPF Offer.  In doing so, the  Company  selected  $2.40 as the price  because the
Company  believes  it is an  appropriate  increase  in the price  offered by the
Company in  response  to the most  recent MPF tender  offer as it  reflects  the
increase in the Company's  estimated net realizable  asset value per share since
the date of such  offers.  As these  tender  offers  represent  the only  recent
opportunities  for liquidity,  the Company  determined to offer  shareholders an
appropriate  increase over the last offer,  but a price which, if it is accepted
by  shareholders  tendering  shares,  will  nevertheless  benefit the  remaining
shareholders  by  potentially  increasing  the value of those shares that remain
outstanding.

     The  Company's  estimate  of  net  asset  value  relies  on  estimates  and
assumptions  of the Company's  real estate  investments  and other  assets.  The
estimated  valuations of investments in real estate  include  management's  best
estimates  of the  amounts we expect to realize on the sale of our  investments.
The  estimates  are based on an analysis of the  properties,  including  certain
inherent   assumptions  and  estimates  that  are  involved  in  preparing  such
valuations. While management believes that its assumptions are reasonable, there
can be no assurance  that the  assumptions  will prove to be  accurate,  or that
other  factors  might not have a  material  affect  on what  might  actually  be
realized from the Company's assets.  Accordingly,  the amounts the Company might
ultimately  realize from liquidation of its assets could differ  materially from
management's estimates.

Dividends

     The Company has not paid any dividends on the shares since September, 2003,
and  currently  anticipates  that, if its current  business plan is pursued,  no
dividends will paid at least through the fourth quarter of 2008.

SECTION 8.      SOURCE AND AMOUNT OF FUNDS.

     Assuming the Company  purchases  750,000  shares in the tender offer at the
purchase price of $2.40 per share,  approximately $1,800,000 will be required to
purchase such shares.  The Company  currently holds liquid capital in the amount
of the funds  necessary to purchase shares tendered in the tender offer, as well
as to pay related fees and expenses.  The tender offer is not  conditioned  upon
the receipt of financing. See Section 6.

SECTION 9.      CERTAIN INFORMATION CONCERNING THE COMPANY.

GENERAL.

     The Company's principal executive office is located at 420 Florence Street,
Suite 200, Palo Alto, California 94301; telephone (650) 328-3060.

INVESTMENT PORTFOLIO

     The following information  concerning the Company's investment portfolio is
extracted  from its quarterly  report on Form 10-QSB for the quarter ended March
31, 2007.

Loans Receivable Secured By Real Estate

As of March 31,  2007 we had the  following  loans  receivable  secured  by real
estate which are described below:


                                       17


                 Collateral             Maturity Date                   Balance
                 ---------------------- --------------------- ------------------
Loan 2719        First Trust Deed       March 2008                 $  5,000,000
Loan 2724
                 Trust Deeds            Various                       7,960,000
Loan 2807        First Trust Deed       Jul 2007                      2,171,500
                                                              ------------------
         Total                                                     $ 15,131,500
                                                              ==================


Loan 2719 - Our loan was made to a developer who is subdividing a parcel of land
in East Palo Alto,  California into 78 lots for construction of live/work units.
The loan is secured by a first deed of trust on the development parcel, requires
payments  of  interest  only each month and is due March 2008 and is  personally
guaranteed by the developer's principal partner.

Loan 2724 - Loan 2724  comprises  loans that are  originated  and  serviced by a
California  Real Estate broker.  The loans are secured by deeds of trust on real
property in California,  pay interest monthly and most have repayment guarantees
from the principals of the borrowing entities.  BellaVista's  investment in each
loan, in most cases, is a portion of the entire loan, with other  individuals or
companies  owning the balance of the loan  receivable.  In addition to the loans
the  Company  intends  to hold in its  portfolio,  when we have  had  idle  cash
available,  we have also funded loans  originated  by the broker for  short-term
purposes.  These bridge loans are  typically  repaid within 90 days and may have
characteristics  that  do  not  meet  the  Company's  investment  criteria.  The
following  table presents  details  related to loans  originated and serviced by
this broker:



                         Type               Subordinate         Maturity            Rate            Amount
                                                                                      
 Portfolio loans
    Oakdale              Residential                              8/1/07          10.75%           600,000
    Mountain View        Commercial                              10/1/07           9.25%           600,000
    Morgan Hill          Residential                              8/1/08           9.50%           550,000
    Escalon              Commercial                               9/1/08          10.00%           210,000
    San Jose             Residential                              7/1/08          10.00%           600,000
    Modesto              Commercial              X                5/1/09          11.00%           225,000
    San Jose             Residential             X               5/11/09          11.00%           125,000
    Stockton             Commercial                              7/21/08          12.00%           530,000
    San Jose             Commercial              X                1/6/09          12.00%           550,000
    Emeryville           Commercial                              1/31/09          10.50%           900,000
    Denver               Commercial                               3/8/10         11.500%           850,000
                                                                                          -----------------
                                                                                                 5,740,000
 Bridge loans
    Gilroy               Residential                             11/6/07          11.00%            70,000
    Emeryville           Commercial                              1/31/09          10.50%           675,000
    Cupertino            Residential                             8/22/08          11.00%           125,000
    Cupertino            Residential                             9/15/08          11.00%           405,000
    Cupertino            Residential                             9/15/08          11.00%           530,000
    Cupertino            Residential                             9/15/08          11.00%           415,000
                                                                                          -----------------
                                                                                                 2,220,000
                                                                                          -----------------
                                                                                                 7,960,000
                                                                                          =================


Loan  2807 - Our loan was made to a  developer  who is  subdividing  a  130-acre
parcel of land in Nampa,  Idaho.  During  January  2007 the  developer  received
approval to subdivide the parcel into 130 approximately  one acre  single-family
lots.  The loan is secured by a first deed of trust on the  development  parcel,
requires  payments  of  interest  only each  month,  is due in July 2007 and has
repayment guarantees from the developer's principal partners.


                                       18



Joint Venture Investments In Real Estate Developments

As of March 31, 2007 we had the  following  joint  venture  investments  in real
estate developments which are described below:



                                                                                                    Remaining
                                              Amount         Capitalized          Carrying            Funding
Description      Investment Type            Invested      Interest Costs            Amount         Obligation
- ---------------  -------------------  ---------------  ------------------  ----------------  -----------------
                                                                                       
2524             Secured Loan            $   247,706          $    6,617       $   254,322          $      --
2525             Equity                    2,273,857              13,861         2,287,718            892,892
2526             Secured Loan              3,291,664              21,650         3,313,314                 --
2557             Secured Loan              2,000,000               4,450         2,004,450                 --
2630             Secured Loan              1,555,821               3,409         1,559,230          3,985,686
2676             Equity                    2,656,050               9,065         2,665,115            493,950
2679             Equity                    6,146,954              19,706         6,166,660            106,233
2688             Secured Loan              4,457,380               7,320         4,464,700          1,742,620
2701             Equity                    4,100,000              10,827         4,110,827                 --
2703             Secured Loan              2,150,000               3,108         2,153,108                 --
2753             Secured Loan              1,433,218               3,722         1,436,940                 --
2785             Secured Loan              1,117,015                  80         1,117,095          2,306,985
2789             Secured Loan              1,625,000                 782         1,625,782            575,000
2828             Equity                    3,440,000                 272         3,440,272                 --
2857             Equity                    1,721,377                 136         1,721,513                 --
                                      ---------------  ------------------  ----------------  -----------------
Total                                   $ 38,216,042         $   105,005      $ 38,321,046      $  10,103,366
                                      ===============  ==================  ================  =================


Investment  2524 - This investment is structured as a $1,200,000 loan secured by
a third deed of trust on a 10.3 acre parcel in Colorado Springs,  Colorado which
will comprise 148 condominium units,  scheduled to be constructed in phases. The
loan is junior to a deed of trust in the amount of  $2,392,000  and a  revolving
construction  deed of trust totaling  $4,000,000,  both in favor of Ohio Savings
Bank.  During December 2006 the loan was modified to extend the maturity date to
November 2007.  The note was issued on May 12, 2004, and accrues  interest which
is due and payable at the loan's new maturity date,  November 12, 2007. The note
also provides for  additional  interest equal to a percentage of the gross sales
price of each condominium unit sold.

Investment  2525  -  this  $3,250,000  investment  is  structured  as an  equity
investment in a 1.1 acre development in East Palo Alto, California. The property
will comprise 30 condominiums  over  approximately  18,000 square feet of retail
use. Our agreement  with the  developer  provides for the payment of a preferred
return on our invested capital and a portion of the development's  profits.  The
project is currently under construction with completion scheduled in early 2008.

Investment  2526 - This investment is structured as a $3,353,000 loan secured by
a  second  deed of  trust  on a  6,551  square  foot  parcel  in San  Francisco,
California  which will comprise 32 condominium  units in a six story steel frame
building.  The loan is junior to a  construction  deed of trust in the amount of
$9.3  million.  The note was issued on December 7, 2004 and matured on March 15,
2006.  During April 2006, we modified the loan by extending the maturity date to
September 15, 2006 and providing additional proceeds increasing the total amount
of the loan to $4,453,000.  The note provides for additional interest equal to a
percentage  of the  gross  sales  price  of each  completed  unit.  The  note is
currently  past  its  maturity  date  and we  have  entered  into a  forbearance
agreement  with the developer to provide  additional  time necessary to complete
and sell the project. The project is nearly complete and marketing has started.

Investment  2557 - This investment is structured as a $2,200,000 loan secured by
a second deed of trust on approximately 10 acres in Sacramento, California which
will comprise 160 condominium  units. The loan is junior to a construction  deed
of trust in the amount of $12.0  million.  The note was issued on  November  15,
2005 and matures on May 31,  2007.  The note  provides for  additional  interest


                                       19


calculated as a percentage  of the gross sales price of each unit sold.  Work on
the project has currently  ceased while the developer  negotiates an increase in
the  construction  loan to provide  funds  necessary to complete the first phase
units.

Investment  2630 - This investment is structured as a $5.45 million loan secured
by a first deed of trust on a 7,500  square foot  parcel in Oakland,  California
which will  comprise 16  condominium  units in a four story wood frame  building
over a  concrete  parking  garage  at  grade.  Units  are  expected  to sell for
approximately  $400,000 per unit.  Our loan is secured by a first deed of trust,
with a repayment  guarantee  from the  developer and is due on June 30, 2007. In
addition to interest  accruing on the  outstanding  balance of the loan,  we are
entitled to receive a share of the profits from the development.  The project is
currently under construction with completion scheduled in early 2008.

Investment  2676 - This  investment  is  structured  as a $3.15  million  equity
investment in Livermore  Village I, LLC for the purpose of acquiring,  entitling
and  developing  approximately  300  condominium  units on 5.5 acres in downtown
Livermore, California. We supplied 90% of the equity required with the developer
contributing  the remaining 10%. We will receive a preferred  return and a share
of the profits from the  development.  During November 2006 the project received
approval to build 281 residential  units together with retail space. The project
is currently listed for sale.

Investment  2679 - This  investment is structured as a $6.7 million loan secured
by a first deed of trust on a 40 unit apartment building in Modesto, California.
The developer has  subdivided  the  apartments and will sell them as condominium
units.  Units are  expected to sell for  approximately  $225,000  per unit.  Our
investment is secured by a first deed of trust, with a repayment  guarantee from
the  developer.  The note was issued on August 18,  2005,  and accrues  interest
which is due and payable at the loan's maturity date in August 2007. In addition
to the interest  which  accrues on the  outstanding  balance of the note, we are
entitled to receive a share of the profits from the development.  The project is
expected to begin sales during Spring 2007.

Investment  2688 - This  investment is structured as a $7.0 million loan secured
by a first deed of trust on a 13 story office  building in Oakland,  California.
The  developer has  converted  the building  into six office  condominiums,  six
residential  condominium  units,  and one retail unit. Our loan matures on April
20, 2007 and we are  entitled to a share of the  profits  from the  development.
Currently the project is under construction with sales expected to begin closing
during Summer 2007.

Investment  2701  -  this  $4,100,000  investment  is  structured  as an  equity
investment  in a 2-acre  development  in Goleta,  California.  The  developer is
building  37 town  home  units  which  are  expected  to sell for  approximately
$765,000 per unit. Our joint venture  agreement with the developer  provides for
the payment of a preferred  return on our invested  capital and a portion of the
development's  profits.  The project is under  construction with the first units
expected to complete during summer 2007.

Investment  2703 - This  investment is structured as a $3.0 million loan secured
by a second deed of trust on 66 condominiums in Bremerton,  Washington. The loan
is junior to a construction deed of trust in the amount of $19.3 million.  Units
are expected to sell for an average of $470,000. The note was issued on February
10, 2006,  matures on February 10, 2008, and accrues interest on the outstanding
balance.  The project is nearing completion with sales expected to begin closing
escrow during Summer 2007.

Investment 2753 - This investment is structured as a $1.730 million loan secured
by a second  deed of trust on 10 single  family  homes and 40  residential  lots
approximately  60 miles  north of Lake  Tahoe in Clio,  California.  The loan is
junior to a construction deed of trust in the amount of $6.545 million. The note
was issued on December  21,  2005,  matures on June 21, 2007 and, in addition to
interest accruing on the outstanding  balance,  the note provides for additional
interest  calculated  as a percentage of the gross sales price of each of the 10
homes sold.  Construction  of the 10 homes is nearly  complete and the developer
has closed one sale as of March 31, 2007.  Sales are expected to continue though
2007.

Investment  2785 - This  investment is structured as a $3.7 million loan secured
by a first  deed of  trust on a 16,500  square  foot  parcel  in  Redwood  City,
California which will comprise 6 single family homes. Units are expected to sell
for  approximately  $850,000  per unit.  Our loan is  secured by a first deed of


                                       20


trust and is due on May 31,  2008.  In  addition  to  interest  accruing  on the
outstanding  balance  of the loan,  we are  entitled  to  receive a share of the
profits  from the  development.  The project is expected to break  ground in May
2007 with construction continuing through 2007.

Investment  2789 - This  investment is structured as a $3.1 million loan secured
by a second deed of trust on 40 condominium units in West Hollywood, California.
Units are  expected to sell for  approximately  $875,000  per unit.  The loan is
junior to a construction deed of trust in the amount of $18.5 million.  The note
was issued on June 15, 2006,  matures on February 15, 2008, and accrues interest
on the outstanding  balance.  The project recently  started  construction and is
expected to complete during Summer 2008.

Investment 2828 - this $3,440,000 investment is structured as a joint venture in
a 56-acre  development  in the  unincorporated  San Diego  county  area known as
Lakeside,  California.  The  developer  is  building 31 single  family  detached
residences which are expected to sell for an average of  approximately  $782,000
per unit.  Our joint  venture  agreement  with the  developer  provides  for the
payment  of a  preferred  return on our  invested  capital  and a portion of the
development's  profits.  The  developer  broke  ground  during  winter  2006 and
construction is expected to continue over three phases during 2007.

Investment 2857 - this $1,721,377 investment is structured as a joint venture in
a 2.6-acre  development  in the city of El Cajon,  California.  The developer is
building 26 single family detached  residences which are expected to sell for an
average of approximately $590,000 per unit. Our joint venture agreement with the
developer provides for the payment of a preferred return on our invested capital
and a portion of the  development's  profits.  The  developer  processing  plans
through the building  permit  application  with  groundbreaking  expected during
summer 2007.

Direct Investments In Real Estate Developments

As of March 31, 2007, we or our  wholly-owned  subsidiary  Sands Drive San Jose,
Inc., held title to two properties  which we received through  foreclosure.  The
properties are described below:



                                                                                             Carrying
                            Amount Invested         Capitalized         Recognized          Amount of           Costs to
Description                (net of payments)     Interest Costs         Impairment           Property           Complete
- ----------------------- --------------------- ------------------ ------------------ ------------------ ------------------
                                                                                                   
Under construction
   2518                         $  5,825,467         $  235,442        $ 1,492,052       $  4,568,857         $  131,350
Held for sale
   2216                              408,212              8,913             26,919            390,206             47,739
                        --------------------- ------------------ ------------------ ------------------ ------------------
Total                           $  6,233,679         $  244,355        $ 1,518,983        $ 4,959,063          $ 179,089
                        ===================== ================== ================== ================== ==================


Property 2518 - This property will be an approximately 6,400 square foot home in
Tiburon,  California.  Construction  is  currently  expected to complete in June
2007.

Property 2216 - This is a 72-unit  townhomes and  condominiums  project totaling
approximately 123,372 square feet in San Jose,  California.  Construction of all
the units was  completed in October 2006 with 71 units having  closed  escrow at
March 31, 2007.  The final unit closed escrow during April 2007 thus  completing
the project.


AVAILABLE INFORMATION.

     The Company is subject to the information requirements of the Exchange Act,
and, in  accordance  therewith,  files  periodic  reports and other  information
relating to its business,  financial condition and other matters. The Company is
required  to disclose  in these  periodic  reports  certain  information,  as of


                                       21


particular dates, concerning the Company directors and executive officers, their
compensation,  stock  options  granted  to them,  the  principal  holders of the
securities  of the  Company  and  any  material  interest  of  such  persons  in
transactions  with the Company.  Pursuant to Rule 13e-4(c)(2) under the Exchange
Act, the Company has filed with the Securities and Exchange Commission an Issuer
Tender Offer Statement on Schedule TO which includes additional information with
respect  to the  tender  offer.  This  material  and  other  information  may be
inspected at the public  reference  facilities  maintained by the Securities and
Exchange  Commission at Room 1024,  450 Fifth  Street,  N.W.,  Washington,  D.C.
20549. Copies of this material can also be obtained by mail, upon payment of the
Securities and Exchange Commission's customary charges, by writing to the Public
Reference  Section  at 450 Fifth  Street,  N.W.,  Washington,  D.C.  20549.  The
Securities and Exchange  Commission also maintains a web site on the Internet at
http://www.sec.gov that contains periodic reports and information statements and
other  information  regarding  registrants  that  file  electronically  with the
Securities and Exchange Commission.

INCORPORATION BY REFERENCE.

     The  Company's  annual  report on Form  10-KSB  for the  fiscal  year ended
September 30, 2006,  and its  quarterly  reports on Form 10-QSB for the quarters
ended  December 31, 2007,  and March 31, 2007,  all as filed with the Securities
and Exchange Commission,  are hereby deemed incorporated herein by reference and
shall be deemed to be a part  hereof  from the date of filing of such  documents
and reports. Any statement contained in a document  incorporated or deemed to be
incorporated by reference herein, or contained in this offer to purchase,  shall
be deemed to be modified or superseded for purposes of this offer to purchase to
the  extent  that a  statement  contained  herein or in any  subsequently  filed
document or report  that also is or is deemed to be  incorporated  by  reference
herein modifies or supersedes  such  statement.  Any statement so modified shall
not be deemed  to  constitute  a part of this  offer to  purchase,  except as so
modified or superseded.

     Stockholders  can obtain any of the documents  incorporated by reference in
this document from the Company or from the Securities and Exchange  Commission's
web site at the address described above. Documents incorporated by reference are
available  from the Company  without  charge,  excluding  any  exhibits to those
documents.  Stockholders can obtain documents  incorporated by reference in this
document by requesting  them in writing or by telephone  from the Company at 420
Florence  Street,  Suite  200,  Palo Alto,  California  94301;  telephone  (650)
328-3060.  Any stockholder  requesting information should be sure to include his
or her complete name and address in the request.  If a stockholder  requests any
incorporated  documents,  the Company will mail them to you by first class mail,
or another  equally  prompt  means,  within one  business  day after the Company
receives your request.

SECTION 10.     DIRECTORS AND EXECUTIVE OFFICERS; TRANSACTIONS AND
                ARRANGEMENTS CONCERNING SHARES.

Our Board of  Directors  consists of five  director  positions.  Our  directors,
executive officers and senior officers and their
positions, as of the date of this filing, are:

   Name                    Position
   ----                    --------

 Michael Rider             Chief Executive Officer, Chief Financial
                                Officer and Director
 William Offenberg         Chairman
 Robert Puette             Director
 Jeffrey Black             Director
 Patricia Wolf             Director
 Eric Hanke                Chief Investment Officer

     The business  background  and  experience  of our  directors  and executive
officers is as follows:

     Michael Rider, age 45, is a co-founder,  director,  Chief Executive Officer
and Chief  Financial  Officer of the  Company.  Mr.  Rider's term of office as a
director expires in 2008. Mr. Rider was controller, then Chief Financial Officer
for The Plymouth Group and its successor,  TPG  Development  Corporation,  a San


                                       22


Francisco Bay Area real estate  development  company from 1991 until 1998.  From
1986 to 1990 Mr. Rider was senior accountant with Kenneth Leventhal & Company, a
national  public  accounting  firm  specializing  in real estate  accounting and
advisory  services.  Mr. Rider is a certified public  accountant and a member of
the Urban Land Institute. Mr. Rider received a B.A. degree in Economics/Business
from the University of California Los Angeles.

     William Offenberg,  age 54, has been a member of the Board since July 2005.
Prior to joining the Board,  Mr.  Offenberg  acted as a consultant  to the Board
since July 2004.  From 1998 to 2005, Mr.  Offenberg was an Operating  Partner at
Morgenthaler Partners, a $2 billion private equity firm, where he specialized in
recapitalizations  and leveraged buyouts.  In his capacity as Operating Partner,
Mr.  Offenberg  has  served in a variety of  executive  and board  positions  at
various Morgenthaler  portfolio companies.  Between 1993 and 1997, Mr. Offenberg
was President and Chief Executive Officer of Gatan International, a developer of
scientific instrumentation.  Prior to joining Gatan, Mr. Offenberg was President
of  Spectra-Physics  Analytical  from 1986 to 1993.  Between 1977 and 1986,  Mr.
Offenberg held various management positions at Perkin-Elmer's  Instrument Group.
Mr. Offenberg began his career as a chemist at Atlantic Richfield. Mr. Offenberg
has degree in Chemistry from Bowdoin College and did graduate work in analytical
chemistry at Indiana University.

     Robert Puette, age 65, is the President of Puette Capital Management, Inc.,
an  investment  and  consulting  company that he founded in 2005.  He has been a
member of the  BellaVista  Board  since March 1, 2002.  Prior to such time,  Mr.
Puette served as an advisory director to the Company. Between 2001 and 2004, Mr.
Puette was a partner at the WK Technology venture capital firm. Between 1997 and
2000, Mr. Puette was the President,  Chief Executive Officer,  and member of the
Board  of  Directors  of  Centigram   Communications   Corporation  (NASDAQ),  a
communications technology firm. Prior to his position at Centigram, from 1995 to
1997, Mr. Puette served as President, CEO and Chairman of the Board of Directors
at NetFRAME Systems (NASDAQ),  a high-availability  computer server company, and
from  1990 to  1993,  Mr.  Puette  served  as  President  of  Apple  USA,  Apple
Corporation  (NASDAQ).  Prior to 1990,  Mr.  Puette  served  as a Group  General
Manager of Hewlett-Packard  Corporation (NYSE). Mr. Puette is also on the Boards
of  Cupertino  Electric  Corporation  (Private),  iPolicy  Networks  Corporation
(Private),  Bentek Corporation (Private),  Fat Spaniel Corporation (Private) and
Aether Wire Corporation (Private). He is also a former director of Cisco Systems
(NASDAQ). Mr. Puette holds a BSEE degree from Northwestern University and a MSOR
degree from Stanford University.

     Jeffrey  Black,  age 52, is a Senior Vice  President in the Silicon  Valley
office of Grubb & Ellis,  a national  real estate  company,  where he has worked
since  1977.  In his 28 years as a real estate  broker,  he has  concluded  real
estate transactions in excess of $1 billion.  Notable clients that Mr. Black has
represented include eBay, Altera, Amdahl, AT&T, Exxon Corporation, Marriott, TRW
Corporation,  VLSI  Technology,  Steelcase,  Advanced  Micro Devices and Ernst &
Young.  He has been  named one of the Top 10 Brokers  Nationwide  (Grubb & Ellis
2003); No. 4 Broker in Silicon Valley (San Jose Business Journal 2003); the Hall
of Fame Award  (Association  of Silicon Valley  Brokers  1997).  Mr. Black has a
Bachelor's  of Science and  Commerce  degree in Finance from the  University  of
Santa Clara.

     Patricia  Wolf,  age 61, is  currently  Chair of the Board of Trustees  for
Ottawa  University  where she focuses on strategic  planning  issues.  From 1986
until 2002 she was  employed by  Management  Technology  America,  the  computer
software  company  she  founded  in 1986.  In 1999,  Ms.  Wolf  sold  Management
Technology  America to a company listed on the NYSE. During the period from 1999
to 2002 she continued her employment with  Management  Technology  America.  Ms.
Wolf holds a Bachelor's degree in Business  Administration and a Master's degree
in Management, both from Ottawa University.

     Eric  Hanke,  38,  is the  Vice  President  of  Business  Development.  His
activities  include  overseeing the origination of new investment  opportunities
and capital  raising  activities,  marketing  and investor  relations.  Prior to
joining  Primecore,  Mr. Hanke was an  investment-banking  associate with Arthur
Andersen's  Real  Estate  Capital  Markets  Group  based  in San  Francisco  and
Washington  D.C.  He is a member of the Urban Land  Institute  and is a licensed
real estate  broker.  Mr. Hanke earned his B.A. in economics from the University
of  California at Irvine and a MBA, with an emphasis in real estate and finance,
from the Marshall School of Business at the University of Southern California.


                                       23


     As of March 31, 2007,  the Company had  14,266,108  issued and  outstanding
shares.  The 750,000  shares that the Company is offering to purchase  represent
approximately  5.26%  of the  shares  outstanding  as of such  date.  All of the
outstanding shares are common shares.

     The following table presents information regarding the beneficial ownership
of our capital stock as of March 31, 2007 of each of our directors and executive
officers; and (3) all of our directors and executive officers as a group. Unless
otherwise  indicated in the footnotes to the table, the beneficial  owners named
have, to our  knowledge,  sole voting and  investment  power with respect to the
shares beneficially owned, subject to community property laws where applicable.

                                                     Number            Percent
 Title of Class    Beneficial Owner               of Shares           of Class
                                           ------------------ ------------------
 Common Stock      Robert Puette                     405,241               2.70
                   Jeffrey Black                     267,341               1.78
                   Patricia Wolf                     167,030               1.11
                   William Offenberg                 107,404               0.72
                   Michael Rider                      12,164                  *
                   Eric Hanke                          2,170                  *
                                           ------------------ ------------------
                      Total                          961,350               6.41
                                           ================== ==================

  *  Represents less than 1% of the total number of outstanding shares.

     The foregoing officers and directors holding shares have represented to the
Company that they do not currently  intend to tender their shares in response to
this Offer to Purchase.

     MPF, as an  affiliated  group,  is the only person  known to the Company to
beneficially  own more than 5% of the outstanding  shares,  and, as of March 31,
2007,  MPF held  1,231,232  shares  or  approximately  8.63% of the  outstanding
shares.

Agreements, Arrangements Or Understandings

     As of  July  13,  2004,  the  Company  entered  into a  Shareholder  Rights
Agreement with Mellon Investor Services, LLC as Rights Agent.  Concurrently with
the  adoption of the  Shareholder  Rights Plan  represented  by the  Shareholder
Rights  Agreement,  the Board of Directors  declared a dividend of one Right (as
defined in the Agreement) per outstanding  share of its Common Stock,  par value
$0.01 per  share  (the to  holders  of record  as of July 1,  2004.  Each  Right
entitles the holder thereof to acquire a share of the Company's capital stock on
the terms and conditions,  and subject to the restrictions and adjustments,  set
forth in the  Agreement,  a copy of which is attached to the  Company's  Current
Report filed with the Securities and Exchange Commission and dated July 13, 2004
as Exhibit 4.4 and is hereby incorporated herein by this reference.


SECTION 11.     LEGAL MATTERS; REGULATORY APPROVALS.

     Except as  described  above,  the  Company  is not aware of any  license or
regulatory  permit that appears material to its business that might be adversely
affected by its  acquisition of shares as contemplated by the tender offer or of
any approval or other action by any government or  governmental,  administrative
or regulatory authority or agency,  domestic or foreign,  that would be required
for the acquisition or ownership of shares by the Company as contemplated by the
tender  offer.  Should any  approval or other  action be  required,  the Company
presently  contemplates  that it will seek that  approval or other  action.  The
Company is unable to predict whether it will be required to delay the acceptance
for payment of or payment for shares tendered under the tender offer pending the
outcome of any such matter. There can be no assurance that any approval or other
action,  if needed,  would be obtained or would be obtained without  substantial
cost or  conditions  or that the failure to obtain the  approval or other action


                                       24


might  not  result  in  adverse  consequences  to  its  business  and  financial
condition.  The  obligations of the Company under the tender offer to accept for
payment and pay for shares is subject to conditions. See Section 6.

SECTION 12.     U.S. FEDERAL INCOME TAX CONSEQUENCES.

     GENERAL. The following summary describes the material United States federal
income tax  consequences  of the tender offer to  stockholders  whose shares are
properly  tendered and accepted for payment in the tender offer. This summary is
based upon the Internal Revenue Code of 1986, as amended (the "Code"),  Treasury
regulations promulgated thereunder,  administrative  pronouncements and judicial
decisions,  all as in effect as of the date  hereof and all of which are subject
to change,  possibly with retroactive effect. This summary addresses only shares
that are held as capital  assets  within the meaning of Section 1221 of the Code
and  does not  address  all of the tax  consequences  that  may be  relevant  to
stockholders in light of their  particular  circumstances or to certain types of
stockholders  subject to special  treatment under the Code,  including,  without
limitation,   certain   financial   institutions,   dealers  in   securities  or
commodities, traders in securities who elect to apply a mark-to-market method of
accounting,  insurance  companies,  tax-exempt  organizations,  S  corporations,
expatriates of the United States, persons who are subject to alternative minimum
tax,  persons that have a  "functional  currency"  other than the United  States
dollar,  persons who hold shares as a position in a "straddle" or as a part of a
"hedging,"  "conversion" or  "constructive  sale"  transaction for United States
federal income tax purposes. This summary also does not address the state, local
or foreign tax  consequences of  participating in the tender offer or any United
States tax other than federal income tax. You should consult your tax advisor as
to the particular tax consequences to you of participation in this tender offer.

     In addition,  except as otherwise  specifically noted, this summary applies
only to holders of shares that are "United States holders." For purposes of this
discussion,  a "United  States  holder" means a holder of shares that for United
States federal income tax purposes is:

          - a citizen or resident of the United States;

          - a  corporation  or other  entity  created or organized in the United
     States  or  under  the  laws  of the  United  States  or of  any  political
     subdivision thereof;

          - an estate,  the income of which is  includible  in gross  income for
     United States federal income tax purposes regardless of its source; or

          - a trust whose  administration is subject to the primary  supervision
     of a United  States court and which has one or more United  States  persons
     who have the authority to control all of its substantial decisions.

     If a  stockholder  is a  partnership  (including  any  entity  treated as a
partnership for United States federal income tax purposes), the tax treatment of
a partner  in the  partnership  will  generally  depend  upon the  status of the
partners and the activities of the partnership.  A holder that is a partnership,
and  partners  in such  partnership,  should  consult  their  own  tax  advisors
regarding the tax consequences of participating in the tender offer.

     STOCKHOLDERS  ARE URGED TO CONSULT  THEIR TAX  ADVISORS  TO  DETERMINE  THE
PARTICULAR TAX CONSEQUENCES TO THEM OF PARTICIPATING IN THE TENDER OFFER.

     Stockholders  are urged to consult  their tax  advisors  to  determine  the
particular tax consequences to them of participating in the tender offer.

     CHARACTERIZATION OF THE PURCHASE.  The purchase of a United States holder's
shares by the Company under the tender offer will be a taxable  transaction  for
United States federal income tax purposes.  As a consequence of the purchase,  a
United States holder will,  depending on the United States  holder's  particular


                                       25


circumstances,  be  treated  either as having  sold the United  States  holder's
shares or as  having  received  a  distribution  in  respect  of stock  from the
Company.

     Under  Section 302 of the Code,  a United  States  holder  whose shares are
purchased  by the Company  under the tender offer will be treated as having sold
its shares, and thus will recognize capital gain or loss if the purchase:

          - results in a "complete  redemption"  of the United  States  holder's
     equity interest in the Company;

          -  results  in  a  "substantially  disproportionate"  redemption  with
     respect to the United States holder; or

          - is "not  essentially  equivalent to a dividend"  with respect to the
     United States holder.

     Each of these  tests,  referred to as the "Section 302 tests," is explained
in more detail below.

     TREATMENT OF TENDER OFFER AS SALE OR EXCHANGE.  If a United  States  holder
satisfies any of the Section 302 tests explained below, the United States holder
will be  treated  as if it sold its  shares to the  Company  and will  recognize
capital gain or loss equal to the difference between the amount of cash received
under the tender offer and the United States holder's  adjusted tax basis in the
shares  surrendered in exchange  therefore.  This gain or loss will be long-term
capital gain or loss if the United States holder's holding period for the shares
that were sold exceeds one year as of the date of purchase by the Company  under
the tender offer.  Specified  limitations  apply to the deductibility of capital
losses by United States holders.  Gain or loss must be determined separately for
each block of shares (shares acquired at the same cost in a single  transaction)
that is purchased by the Company  from a United  States  holder under the tender
offer. A United States holder may be able to designate which blocks of shares it
wishes  to tender  under the  tender  offer if less than all of its  shares  are
tendered under the tender offer, and the order in which different blocks will be
purchased  by the  Company in the event of  proration  under the  tender  offer.
United States holders should consult their tax advisors concerning the mechanics
and desirability of that designation.

     TREATMENT OF TENDER OFFER AS A DIVIDEND OR DISTRIBUTION. If a United States
holder  does not  satisfy any of the  Section  302 tests  explained  below,  the
purchase of a United  States  holder's  shares by the  Company  under the tender
offer will not be treated as a sale or  exchange  under  Section 302 of the Code
with respect to the United States holder. Instead, the entire amount received by
a United States holder with respect to the purchase of its shares by the Company
under the tender offer will be treated as a  distribution  to the United  States
holder with  respect to its shares under  Section 301 of the Code,  taxable as a
dividend  to the extent of the United  States  holder's  share of the  available
current and accumulated earnings and profits (within the meaning of the Code) of
the Company.  To the extent the amount exceeds the United States  holder's share
of the available  current and  accumulated  earnings and profits of the Company,
the excess  first will be treated as a tax-free  return of capital to the extent
of the United States holder's adjusted tax basis in its shares and any remainder
will be  treated  as  capital  gain  (which  may be  long-term  capital  gain as
described  above).  To the extent  that a purchase of a United  States  holder's
shares by the  Company  under the tender  offer is treated as the receipt by the
United  States  holder of a  dividend,  the  United  States  holder's  remaining
adjusted tax basis in the purchased  shares will be added to any shares retained
by the United States holder.

     CONSTRUCTIVE  OWNERSHIP OF STOCK AND OTHER ISSUES.  In applying each of the
Section 302 tests explained below,  United States holders must take into account
not only  shares  that they  actually  own but also  shares  they are treated as
owning under the constructive  ownership rules of Section 318 of the Code. Under
the  constructive  ownership  rules, a United States holder is treated as owning
any shares that are owned (actually and in some cases constructively) by certain
related individuals and entities as well as shares that the United States holder
has the right to acquire by exercise of an option or by  conversion  or exchange
of a security.



                                       26


     SECTION 302 TESTS.  One of the  following  tests must be satisfied in order
for the  purchase of shares by the Company  under the tender offer to be treated
as a sale or exchange for federal income tax purposes:

     Complete  Redemption Test. The purchase of a holder's shares by the Company
under the tender  offer will result in a "complete  redemption"  of the holder's
equity  interest  in the  Company  if all of the  shares  that are  actually  or
constructively  owned by the holder are sold  under the tender  offer,  provided
that no  shares of any  other  class of stock in the  Company  are  actually  or
constructively owned by the holder. If the tender offer is prorated,  the shares
not purchased due to such  proration  must be taken into account in  determining
whether a "complete  redemption"  has occurred.  With respect to shares owned by
certain  related  individuals,  the holder may be entitled to and may waive,  in
accordance  with  Section  302(c)  of the  Code,  attribution  of  shares  which
otherwise  would be considered as  constructively  owned by the holder.  Holders
wishing  to  satisfy  the  "complete  redemption"  test  through  waiver  of the
constructive ownership rules should consult their tax advisors.

     Substantially  Disproportionate  Test. The purchase of a holder's shares by
the  Company   under  the  tender   offer  will   result  in  a   "substantially
disproportionate"  redemption with respect to the holder if, among other things,
the percentage of the then outstanding shares actually and constructively  owned
by the holder  immediately after the purchase is less than 80% of the percentage
of the shares actually and constructively owned by the holder immediately before
the purchase  (treating as  outstanding  all shares  purchased  under the tender
offer).   For  those  holders  who  also  own  the  Company  common  stock,  the
"substantially  disproportionate" test will not be satisfied unless the holder's
ownership of common stock  immediately  after  completion of the tender offer is
less than 80 percent  of that owned  immediately  before the  completion  of the
tender offer.

Not Essentially Equivalent to a Dividend Test. The purchase of a holder's shares
by the  Company  under the tender  offer  will be  treated  as "not  essentially
equivalent  to a  dividend"  if  the  reduction  in the  holder's  proportionate
interest in the Company as a result of the purchase  constitutes  a  "meaningful
reduction" given the holder's particular  circumstances.  Whether the receipt of
cash by a  stockholder  who sells  shares  under the  tender  offer will be "not
essentially  equivalent  to a  dividend"  will  depend  upon  the  stockholder's
particular facts and circumstances. Holders should consult their tax advisors as
to the application of this test in their particular circumstances.

     FOREIGN  STOCKHOLDERS.  If a foreign stockholder (i.e., a stockholder other
than a United  States  holder,)  is  treated  as  having  sold its  stock to the
Company,  it will be subject  to United  States  federal  income tax on any gain
realized on the purchase of shares by the Company in the tender offer if (i) the
gain is effectively  connected with the conduct by such foreign stockholder of a
trade or  business  in the United  States (in which case the branch  profits tax
discussed below may also apply if the foreign stockholder is a corporation);  or
(ii) the  foreign  stockholder  is an  individual  and is  present in the United
States for 183 days or more in the  taxable  year of such sale or  exchange  and
certain  other  conditions  are met;  or (iii) the Company is or has been a U.S.
real property holding  corporation (a "USRPHC") for United States federal income
tax purposes.  If a foreign  stockholder is subject to U.S. income tax under the
foregoing circumstances,  it will also be subject to withholding (in addition to
any backup withholding to which it may be subject).

     If a foreign  stockholder  does not  satisfy  any of the  Section 302 tests
explained above, the purchase of a foreign  stockholder's  shares by the Company
under the tender offer will not be treated as a sale or exchange  under  Section
302 of the Code with  respect to the foreign  stockholder.  Instead,  the entire
amount received by the foreign  stockholder  with respect to the purchase of its
shares by the Company  under the tender offer will be treated as a  distribution
to the foreign  stockholder  with respect to its shares under Section 301 of the
Code,  and  treated as a dividend  to the  extent of the  foreign  stockholder's
allocable share of the available  current and  accumulated  earnings and profits
(within  the  meaning  of the Code) of the  Company.  Dividends  paid to foreign
stockholders  are subject to United States  withholding  at a rate of 30% of the
gross amount of the dividend or, if  applicable,  at a lower treaty rate, if the
stockholder provides proper evidence that it qualifies for benefits under such a
treaty. A dividend that is effectively  connected with the conduct of a trade or
business in the United States by a foreign  stockholder  will be exempt from the


                                       27


withholding tax described above and subject instead to the United States federal
income tax on net income that generally applies to United States stockholders.

     STOCKHOLDERS  WHO DO NOT RECEIVE CASH UNDER THE TENDER OFFER.  Stockholders
whose shares are not  purchased by the Company under the tender offer should not
incur  any  United  States  federal  income  tax  liability  as a result  of the
completion of the tender offer.

     BACKUP WITHHOLDING. See Section 3 with respect to the application of United
States federal backup withholding tax.


SECTION 13.     EXTENSION OF THE TENDER OFFER; TERMINATION; AMENDMENT.

     The Company  expressly  reserves the right, in its sole discretion,  at any
time and from time to time,  and  regardless of whether or not any of the events
set forth in Section 6 shall have  occurred or shall be deemed by the Company to
have  occurred,  to extend the period of time during  which the tender  offer is
open and thereby delay acceptance for payment of, and payment for, any shares by
giving  oral or written  notice of the  extension  to the  Company  and making a
public  announcement of the extension.  The Company also expressly  reserves the
right, in its sole discretion,  to terminate the tender offer and not accept for
payment or pay for any shares not  theretofore  accepted for payment or paid for
or,  subject  to  applicable  law,  to  postpone  payment  for  shares  upon the
occurrence  of any of the  conditions  specified  in Section 6 by giving oral or
written notice of termination or postponement to the Company and making a public
announcement of termination or  postponement.  The Company's  reservation of the
right to delay payment for shares that it has accepted for payment is limited by
Rule  13e-4(f)(5)  promulgated  under the Exchange Act,  which requires that the
Company  must pay the  consideration  offered  or  return  the  shares  tendered
promptly  after  termination  or  withdrawal  of  a  tender  offer.  Subject  to
compliance with  applicable law, the Company further  reserves the right, in its
sole  discretion,  and  regardless  of  whether  any of the  events set forth in
Section  6 shall  have  occurred  or  shall be  deemed  by the  Company  to have
occurred,  to  amend  the  tender  offer  in  any  respect,  including,  without
limitation,  by decreasing or increasing the consideration offered in the tender
offer to holders of shares or by decreasing  or increasing  the number of shares
being sought in the tender offer.

     Amendments  to the  tender  offer  may be made at any time and from time to
time  effected  by  public  announcement,  the  announcement,  in the case of an
extension,  to be issued no later than 9:00 a.m.,  Pacific Standard Time, on the
next business day after the last  previously  scheduled or announced  expiration
date. Any public  announcement  made under the tender offer will be disseminated
promptly to stockholders in a manner reasonably  designed to inform stockholders
of the change.  Without  limiting  the manner in which the Company may choose to
make a public  announcement,  except as required by applicable  law, the Company
shall have no  obligation  to publish,  advertise or otherwise  communicate  any
public announcement other than by issuing a press release.

     If the  Company  materially  changes  the terms of the tender  offer or the
information  concerning  the tender  offer,  the Company  will extend the tender
offer to the extent required by Rules  13e-4(d)(2),  13e-4(e)(3) and 13e-4(f)(1)
promulgated under the Exchange Act. These rules and certain related releases and
interpretations  of the  Securities  and  Exchange  Commission  provide that the
minimum period during which a tender offer must remain open  following  material
changes in the terms of the tender offer or  information  concerning  the tender
offer  (other  than a change in price or a change in  percentage  of  securities
sought)  will  depend on the facts and  circumstances,  including  the  relative
materiality  of the  terms  or  information.  If (1) the  Company  increases  or
decreases  the price to be paid for shares or increases or decreases  the number
of shares  being sought in the tender offer and, if an increase in the number of
shares being sought,  such increase exceeds 2% of the outstanding  shares,  and,
(2) the  tender  offer is  scheduled  to  expire  at any time  earlier  than the
expiration of a period ending on the tenth business day from, and including, the
date that the notice of an  increase or  decrease  is first  published,  sent or
given to security holders in the manner specified in this Section 14, the tender
offer will be extended until the expiration of such ten business day period.


                                       28


SECTION 14.     FEES AND EXPENSES.

     No fees or  commissions  will be  payable  by the  Company  for  soliciting
tenders of shares under the tender offer. No broker, dealer,  commercial bank or
trust  company  has been  authorized  to act as the  agent of the  Company,  for
purposes of the tender offer. The Company will pay or cause to be paid all stock
transfer taxes, if any, on its purchase of shares,  except as otherwise provided
in this document and the Instructions in the letter of transmittal.

SECTION 15.     MISCELLANEOUS.

     The Company is not aware of any jurisdiction where the making of the tender
offer is not in compliance  with applicable law. If the Company becomes aware of
any  jurisdiction  where the making of the  tender  offer or the  acceptance  of
shares  pursuant  thereto is not in compliance  with applicable law, the Company
will make a good faith effort to comply with the applicable  law. If, after such
good faith effort, the Company cannot comply with the applicable law, the tender
offer will not be made to (nor will  tenders be  accepted  from or on behalf of)
the holders of shares in that jurisdiction.

     Pursuant to Rule 13e-4(c)(2)  under the Exchange Act, the Company has filed
with the  Commission  an Issuer  Tender  Offer  Statement  on  Schedule TO which
contains  additional  information with respect to the tender offer. The Schedule
TO,  including the exhibits and any amendments and supplements  thereto,  may be
examined,  and copies may be obtained, at the same places and in the same manner
as is set forth in Section 9 with respect to information concerning the Company.

     The Company has not  authorized  any person to make any  recommendation  on
behalf of the Company as to whether  stockholders  should tender or refrain from
tendering  shares in the tender offer. The Company has not authorized any person
to give any  information or to make any  representation  in connection  with the
tender  offer  other than those  contained  in this offer to  purchase or in the
letter  of  transmittal.  If  given  or  made,  any  recommendation  or any such
information or representation  must not be relied upon as having been authorized
by the Company.

June 8, 2007

     The letter of  transmittal  and share  certificates  and any other required
documents  should be sent or delivered by each stockholder to the Company at the
address set forth below:

                            BellaVista Capital, Inc.
                                Diane Christensen
                         420 Florence Street, Suite 200
                           Palo Alto, California 94301
                            Telephone (650) 328-3060
                            Facsimile (650) 328-3066












                                       29