Exhibit (a)(1)



                        OFFER TO PURCHASE FOR CASH 3,000
                      UNITS OF LIMITED PARTNERSHIP INTEREST
                                       OF
                HCW PENSION REAL ESTATE FUND LIMITED PARTNERSHIP
                                       AT
                                  $300 PER UNIT

 MPF DEWAAY FUND 2, LLC; MPF INCOME FUND 22, LLC; MPF INCOME FUND 16, LLC; SCM
SPECIAL FUND, LLC; SUTTER OPPORTUNITY FUND 3 TAX EXEMPT, LLC; SUTTER OPPORTUNITY
                FUND 3, LLC; MPF-NY 2005, LLC; MORAGA GOLD, LLC
                        (collectively the "Purchasers")

      THE OFFER,  WITHDRAWAL  RIGHTS, AND PRORATION PERIOD WILL EXPIRE
      AT 12:00 MIDNIGHT,  PACIFIC TIME, ON SEPTEMBER 30, 2005,  UNLESS
      THE OFFER IS EXTENDED.

The  Purchasers  hereby  seek to  acquire  3,000  Units of  limited  partnership
interest (the "Units") in HCW PENSION REAL ESTATE FUND LIMITED  PARTNERSHIP (the
"Partnership").  The Purchasers are not affiliated  with the  Partnership or its
general partner.  The general partner of the Partnership is HCW General Partner,
Ltd. (the "General  Partner").  The  Purchasers  hereby offer to purchase  3,000
Units at a  purchase  price  equal  to $300 per  Unit,  less the  amount  of any
distributions declared or made with respect to the Units between August 19, 2005
and  September  30, 2005, or such other date to which this offer may be extended
(the "Expiration  Date"), in cash, without interest,  upon the terms and subject
to the  conditions set forth in this offer to purchase (the "Offer to Purchase")
and in the related Letter of Transmittal, as each may be supplemented or amended
from time to time (which together  constitute the "Offer").  As noted above, the
Offer price would be subject to  reduction  for  distributions  made or declared
prior to the  Expiration  Date.  Any  distributions  made or declared  after the
Expiration  Date would, by the terms of the Offer and as set forth in the Letter
of Transmittal, be assigned by tendering Unit holders to the Purchasers.

Tender of Units will include the tender of any and all securities into which the
Units may be converted and any securities  distributed with respect to the Units
from and after the Offer Date.

The  Partnership had 1,010 holders of record owning an aggregate of 15,693 units
as of December  31, 2004,  according  to its Annual  Report on Form 10-K for the
fiscal year ending  December  31,  2004.  The  Purchasers  and their  affiliates
currently  beneficially own 0 Units, or 0.0% of the outstanding Units. The 3,000
Units  subject  to  the  Offer  constitute  19.12%  of  the  outstanding  Units.
Consummation  of the Offer,  if all Units  sought are  tendered,  would  require
payment by the  Purchasers of up to  $900,000.00  in aggregate  purchase  price,
which the Purchasers intend to fund out of their current working capital.

Holders of Units ("Unit holders") are urged to consider the following factors:

      o     Unit holders who tender their Units will give up the  opportunity to
            participate  in any future  benefits  from the  ownership  of Units,
            including  potential  future  distributions  by the Partnership from
            property operations or dispositions, and the purchase price per Unit
            payable to a  tendering  Unit holder by the  Purchasers  may be less
            than the total amount which might  otherwise be received by the Unit
            holder  with  respect  to the Unit  over the  remaining  term of the
            Partnership.

      o     The Purchasers are making the Offer for investment purposes and with
            the intention of making a profit from the ownership of the Units. In
            establishing the purchase price of $300 per Unit, the Purchasers are
            motivated to establish the lowest price which might be acceptable to
            Unit holders consistent with the Purchasers' objectives. There is no
            public  market for the Units,  and neither the Unit  holders nor the
            Purchasers  have any  accurate  means  for  determining  the  actual
            present value of the Units. Although there can be no certainty as to
            the  actual  present  value  of  the  Units,   the  Purchasers  have
            estimated,  solely for the  purposes of  determining  an  acceptable
            Offer  price,   that  the   Partnership   could  have  an  estimated
            liquidation  value of  approximately  $578 per  Unit.  It  should be
            noted,  however,  that the  Purchasers  have not made an independent
            appraisal of the Units or the Partnership's properties,  and are not
            qualified  to appraise  real  estate.  Furthermore,  there can be no
            assurance  as to the  timing  or amount  of any  future  Partnership
            distributions,   and  there  cannot  be  any   assurance   that  the
            Purchasers' estimate accurately reflects an


                                       1


            approximate  value of the Units or that the actual amounts which may
            be realized by holders for the Units may not vary substantially from
            this estimate.

      o     The Depositary, MacKenzie Patterson Fuller, Inc., is an affiliate of
            certain of the Purchasers. No independent party will hold securities
            tendered  until the offer closes and payment is made.  Because there
            is no independent  intermediary  to hold the  Purchasers'  funds and
            tendered   securities,   the  Purchasers  may  have  access  to  the
            securities  before all  conditions to the Offer have been  satisfied
            and selling Unit holders have been paid.

      o     The  Purchasers may accept only a portion of the Units tendered by a
            Unitholder if a total of more than 3,000 Units are tendered.

THE OFFER TO PURCHASE IS NOT CONDITIONED  UPON ANY MINIMUM NUMBER OF UNITS BEING
TENDERED.  IF MORE THAN 3,000 UNITS ARE VALIDLY TENDERED AND NOT WITHDRAWN,  THE
PURCHASERS WILL ACCEPT FOR PURCHASE 3,000 UNITS FROM TENDERING  UNITHOLDERS ON A
PRO RATA BASIS,  SUBJECT TO THE TERMS AND CONDITIONS  HEREIN.  A UNIT HOLDER MAY
TENDER ANY OR ALL UNITS OWNED BY SUCH UNIT HOLDER.

The Purchasers  expressly  reserve the right, in their sole  discretion,  at any
time and from time to time,  (i) to extend the period of time  during  which the
Offer is open and thereby delay  acceptance for payment of, and the payment for,
any  Units,  (ii) upon the  occurrence  of any of the  conditions  specified  in
Section 13 of this Offer to Purchase,  to terminate the Offer and not accept for
payment any Units,  and (iii) to amend the Offer in any  respect.  Notice of any
such extension,  termination, or amendment will promptly be disseminated to Unit
holders in a manner reasonably designed to inform Unit holders of such change in
compliance  with Rule 14d-4(c)  under the  Securities  Exchange Act of 1934 (the
"Exchange  Act"). In the case of an extension of the Offer,  such extension will
be followed by a press  release or public  announcement  which will be issued no
later than 9:00 a.m., Eastern Time, on the next business day after the scheduled
Expiration Date, in accordance with Rule 14e-1(d) under the Exchange Act.

August 19, 2005


                                       2


IMPORTANT

Any Unit holder desiring to tender any or all of such Unit holder's Units should
complete and sign the Letter of  Transmittal  (a copy of which is enclosed  with
this  Offer  to  Purchase,  printed  on  green  paper)  in  accordance  with the
instructions  in the Letter of  Transmittal  and mail,  deliver or telecopy  the
Letter of Transmittal  and any other required  documents to MacKenzie  Patterson
Fuller, Inc. (the "Depositary"),  an affiliate of certain of the Purchasers,  at
the address or facsimile number set forth below.

                        MacKenzie Patterson Fuller, Inc.
                               1640 School Street
                            Moraga, California 94556
                             Telephone: 800-854-8357
                             Facsimile: 925-631-9119
                         E-Mail Address: offers@mpfi.com

Questions  or requests  for  assistance  or  additional  copies of this Offer to
Purchase  or the Letter of  Transmittal  may be directed  to the  Purchasers  at
1-800-854-8357.

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

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

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

The Partnership is subject to the information and reporting  requirements of the
Exchange Act and in  accordance  therewith is required to file reports and other
information with the Securities and Exchange Commission  ("Commission") relating
to its business,  financial condition and other matters.  Such reports and other
information  are available on the  Commission's  electronic  data  gathering and
retrieval  (EDGAR)  system,  at its  internet  web site at  www.sec.gov,  may be
inspected at the public reference facilities maintained by the Commission at 100
F Street,  NE, Room 1580,  Washington,  D.C. 20549.  Copies of such material can
also be obtained from the Public Reference Room of the Commission in Washington,
D.C. at prescribed rates.

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


                                       3


                                TABLE OF CONTENTS

                                                                            Page

SUMMARY TERM SHEET.............................................................5
INTRODUCTION...................................................................8
TENDER OFFER..................................................................11
Section 1.  Terms of the Offer................................................11
Section 2. Acceptance for Payment and Payment for Units; Proration............11
Section 3. Procedures for Tendering Units.....................................12
Section 4. Withdrawal Rights..................................................13
Section 5. Extension of Tender Period; Termination; Amendment.................13
Section 6. Material Federal Income Tax Consequences...........................14
Section 7. Effects of the Offer...............................................17
Section 8.  Future Plans......................................................17
Section 9. The Business of the Partnership....................................18
Section 10. Conflicts of Interest.............................................18
Section 11. Certain Information Concerning the Purchasers.....................18
Section 12. Source of Funds...................................................19
Section 13. Conditions of the Offer...........................................19
Section 14. Certain Legal Matters.............................................20
Section 15. Fees and Expenses.................................................21
Section 16. Miscellaneous.....................................................21
SCHEDULE I....................................................................22


                                       4


                               SUMMARY TERM SHEET

The  Purchasers  are offering to purchase up to 3,000 Units for $300 per Unit in
cash.  The following are some of the questions that you, as a Unit holder of the
Partnership,  may have and answers to those  questions.  The information in this
summary is not complete, and we urge you to carefully read the remainder of this
Offer to Purchase and the accompanying Letter of Transmittal.

WHO IS OFFERING TO BUY MY SECURITIES?

The offer to  purchase  your Units is being made  jointly by MPF DEWAAY  FUND 2,
LLC; MPF INCOME FUND 22, LLC; MPF INCOME FUND 16, LLC;  SCM SPECIAL  FUND,  LLC;
SUTTER  OPPORTUNITY  FUND 3 TAX EXEMPT,  LLC;  SUTTER  OPPORTUNITY  FUND 3, LLC;
MPF-NY 2005,  LLC;  MORAGA GOLD,  LLC.  Each of the entity  Purchasers is a real
estate investment fund managed or advised by MacKenzie Patterson Fuller, Inc., a
private,  independent  real estate  investment  firm.  None of these entities is
affiliated with the Partnership or its General Partner.

WHAT ARE THE CLASSES AND AMOUNTS OF SECURITIES SOUGHT IN THE OFFER?

We are seeking to purchase 3,000 Units of limited  partnership  interest,  which
are the "Units" issued to investors in the Partnership.

HOW MUCH ARE YOU OFFERING TO PAY AND WHAT IS THE FORM OF PAYMENT?

We are offering to pay $300 per Unit, net to you in cash, less the amount of any
distributions declared or made with respect to the Units between August 19, 2005
and the date the Offer  expires.  The Offer price would be reduced by the amount
of   distributions   made  or  declared  prior  to  the  Expiration   Date.  Any
distributions  made or declared after the Expiration Date would, by the terms of
the  Offer  and as set  forth in the  Letter  of  Transmittal,  be  assigned  by
tendering Unit holders to the Purchasers.  If you tender your Units to us in the
Offer, you will not have to pay brokerage fees or similar expenses.

DO YOU HAVE THE FINANCIAL RESOURCES TO MAKE PAYMENT?

If the  total  amount of Units  sought is  purchased,  the  Purchasers'  capital
commitment will be approximately  $900,000.00.  The Purchasers have an aggregate
of  approximately  $13.3 million in total assets,  and more than $5.9 million in
total net assets at their disposal to fund payment to selling Unit holders.  The
Purchasers  currently  have  sufficient  funded  capital  to fund  all of  their
commitments  under this Offer and all other tender  offers they may be presently
making.

IS THE FINANCIAL  CONDITION OF THE BIDDERS RELEVANT TO MY DECISION ON WHETHER TO
TENDER IN THE OFFER?

Because  this  is a cash  offer  that  is not  conditioned  on  financing  being
available, and the Purchasers have more than adequate resources and no intention
to take control of the Partnership, other information concerning the Purchasers'
financial condition would seem to have little relevance to your decision.

HOW LONG DO I HAVE TO DECIDE WHETHER TO TENDER IN THE OFFER?

You will have at least until 12:00  midnight,  Pacific  Time,  on September  30,
2005, to decide whether to tender your Units in the Offer.


                                       5


WILL ALL OF THE UNITS I TENDER BE ACCEPTED BY THE PURCHASERS?

The  Purchasers  desire to  purchase up to 3,000  Units.  If the number of Units
validly  tendered and not properly  withdrawn on or prior to the Expiration Date
is less than or equal to 3,000,  we will  purchase all Units so tendered and not
withdrawn,  upon the terms and subject to the conditions of the Offer.  However,
if more than 3,000 Units are so tendered and not  withdrawn,  we will accept for
payment and pay for 3,000 Units so tendered, pro rata according to the number of
Units so  tendered,  adjusted by rounding  down to the nearest  whole  number of
Units tendered by each Unit holder to avoid  purchases of fractional  Units,  as
appropriate.  See "Tender Offer -- Section 2. Acceptance for Payment and Payment
for Units; Proration."

CAN THE OFFER BE EXTENDED AND UNDER WHAT CIRCUMSTANCES?

The Offer can be extended in our discretion.

HOW WILL I BE NOTIFIED IF THE OFFER IS EXTENDED?

If we extend the offer, we will make a public announcement of the extension, not
later than 9:00 a.m.,  Eastern Time, on the day after the day on which the Offer
was scheduled to expire.

WHAT ARE THE MOST SIGNIFICANT CONDITIONS TO THE OFFER?

There  are no  conditions  to the  offer  based  on a  minimum  number  of Units
tendered,  the availability of financing,  or the success of the offer. However,
we may not be obligated to purchase any Units if certain  conditions occur, such
as legal or government  actions which would prohibit the purchase.  Furthermore,
we are not obligated to purchase any Units which are validly  tendered if, among
other  things,  there is a material  adverse  change in the  Partnership  or its
business.  Please see the discussion in Section 13, Conditions of the Offer, for
a description of all conditions.

WHEN WILL YOU PAY ME FOR THE UNITS I TENDER?

Upon the Expiration of the Offer and our acceptance of the Units you tender,  we
will pay you upon  confirmation  that the general  partner  will  recognize  the
change of address for distributions and correspondence on the Units.

HOW DO I TENDER MY UNITS?

To tender  your  Units,  you must  deliver  a  completed  Letter of  Transmittal
(printed on green paper),  to the Depositary  at:  MacKenzie  Patterson  Fuller,
Inc., 1640 School Street,  Moraga,  California 94556  (Telephone:  800-854-8357;
Facsimile Transmission: 925-631-9119), no later than the time the Offer expires.

UNTIL WHAT TIME CAN I WITHDRAW PREVIOUSLY TENDERED UNITS?

You can  withdraw  previously  tendered  Units at any time  until  the Offer has
expired  and,  if we have not agreed to accept your Units for payment by October
18, 2005,  you can withdraw  them at any time after such time until we do accept
your Units for payment.

HOW DO I WITHDRAW PREVIOUSLY TENDERED UNITS?

To  withdraw  Units,  you must  deliver a written  notice  of  withdrawal,  or a
facsimile of one,  with the required  information  to the  Depositary  while you
still have the right to withdraw the Units.

WHAT DOES THE PARTNERSHIP'S GENERAL PARTNER THINK OF THE OFFER?

The  Purchasers  have not sought the  approval  or  disapproval  of the  General
Partner.  The General Partner may be expected to respond with the  Partnership's
position on the offer in the next two weeks.

WILL THE PARTNERSHIP CONTINUE AS A PUBLIC COMPANY?

The Partnership  reported 1,010 holders of its outstanding  Units as of the date
of its most recent annual  report.  If the total number of Unit holders is below
300, the Partnership  can elect to discontinue its status as a public  reporting


                                       6


company.  Accordingly,  it is possible  that the Offer could result in the total
number of Unit holders  falling below the 300 holder level.  However,  there has
never  been a public  trading  market  for the  Units  and none is  expected  to
develop,  so the  Partnership's  status as a public  company  will not  affect a
trading  market in the  Units.  While the  Partnership's  Agreement  of  Limited
Partnership  requires that all Unit holders be provided annual audited financial
statements, quarterly interim financial statements, and timely reports providing
other information  regarding the operations and condition of the Partnership,  a
change  in the  Partnership's  status  as a  public  company  could  reduce  the
information  available to Unit holders  about the  Partnership  in the event the
information  required by the  Partnership  Agreement is not as extensive as that
provided in reports  required to be filed by public  companies under  applicable
rules  of the  Securities  and  Exchange  Commission.  Further,  such  potential
deregistration  would  result in the loss of the other  protections  afforded by
registration.

IF I DECIDE NOT TO TENDER, HOW WILL THE OFFER AFFECT MY UNITS?

The Purchasers do not anticipate that Units held by  non-tendering  Unit holders
will be affected by the completion of the offer.

WHAT ARE THE PURCHASERS' FUTURE INTENTIONS CONCERNING THE PARTNERSHIP?

The Purchasers  have no present  intention to seek control of the Partnership or
to change the management or operations of the Partnership. The Purchasers do not
have any present  intention to take action in connection with the liquidation of
the Partnership or with any extraordinary transaction concerning the Partnership
or its assets. Although the Purchasers do not have any present intention to take
any action  with  respect to  management  or  control  of the  Partnership,  the
Purchasers  reserve the right, at an appropriate  time, to exercise their rights
as limited  partners  to vote on  matters  subject  to a limited  partner  vote,
including  any vote  affecting  the  sale of the  Partnership's  assets  and the
liquidation and dissolution of the Partnership.

WHAT IS THE MARKET VALUE OF MY UNITS?

The Units do not have a readily ascertainable market value, and neither the Unit
holders nor the Purchasers  have any accurate means for  determining  the actual
present value of the Units.  According to the  Partnership,  "There is no public
market for units nor is it  anticipated  that any  public  market for units will
develop."  (Annual  Report on Form 10-K for the fiscal year ending  December 31,
2004).  The  Purchasers   review  of  independent   secondary  market  reporting
publications such as The Direct  Investments  Spectrum (formerly The Partnership
Spectrum)  and The  Stanger  Report,  reported  no trading  prices on  secondary
markets during the 1st Quarter 2005 and no trading  prices on secondary  markets
in  May/June  2005,  respectively.   The  American  Partnership  Board,  another
independent,  third-party source, reported no trades in Second Quarter 2005. The
information published by these independent sources is believed to be the product
of their  private  market  research and does not  constitute  the  comprehensive
transaction reporting of a securities exchange.  Accordingly,  the Purchasers do
not know whether the  foregoing  information  is accurate or complete.  Although
there can be no  certainty  as to the actual  present  value of the  Units,  the
Purchasers have estimated,  solely for the purposes of determining an acceptable
Offer price, that the Partnership  could have an estimated  liquidation value of
approximately  $578 per Unit, or higher. It should be noted, that the Purchasers
have  not  made an  independent  appraisal  of the  Units  or the  Partnership's
properties,  and are not qualified to appraise real estate.  Accordingly,  there
can be no assurance that this estimate  accurately reflects an approximate value
of the Units or that the actual  amounts  which may be realized by Unit  holders
for the may not vary substantially from this estimate.

TO WHOM CAN I TALK IF I HAVE QUESTIONS ABOUT THE TENDER OFFER?

You can call MacKenzie Patterson Fuller, Inc., toll-free, at 800-854-8357.


                                       7


To the Unit holders of HCW PENSION REAL ESTATE FUND LIMITED PARTNERSHIP:

                                  INTRODUCTION

      The  Purchasers  hereby  offer to purchase up to 3,000 Units at a purchase
price of $300 per Unit  ("Offer  Price"),  less the amount of any  distributions
declared or paid with  respect to the Units  between  August 19,  2005,  and the
Expiration Date, in cash,  without  interest,  upon the terms and subject to the
conditions  set  forth  in  the  Offer.   The  Purchasers  are  unaware  of  any
distributions  declared or paid since August 19,  2005.  Unit holders who tender
their Units will not be obligated to pay any  Partnership  transfer fees, or any
other fees,  expenses or commissions in connection with the tender of Units. The
Purchasers  will  pay  all  such  costs  and all  charges  and  expenses  of the
Depositary,  an  affiliate  of  certain  of the  Purchasers,  as  depositary  in
connection with the Offer.

      For further  information  concerning the Purchasers,  see Section 11 below
and Schedule I. None of the Purchasers or the Depositary is affiliated  with the
Partnership  or  the   Partnership's   General  Partner.   The  address  of  the
Partnership's  principal  executive  offices is 55 Beattie Place, P.O. Box 1089,
Greenville, South Carolina 29602, and its phone number is (864)-239-1000

Unit holders are urged to consider the following factors:

      o     The Offer will provide Unit holders with an opportunity to liquidate
            their investment without the usual transaction costs associated with
            market sales. Unit holders may have a more immediate need to use the
            cash now tied up in an  investment in the Units and may wish to sell
            them to the Purchasers.

      o     Unit holders who tender their Units will give up the  opportunity to
            participate  in any future  benefits  from the  ownership  of Units,
            including  potential  future  distributions  by the Partnership from
            property dispositions or operations from future development, if any,
            and the purchase  price per Unit payable to a tendering  Unit holder
            by the  Purchasers  may be less than the total  amount  which  might
            otherwise  be received  by the Unit holder with  respect to the Unit
            over the remaining term of the Partnership.

      o     The Purchasers are making the Offer for investment purposes and with
            the intention of making a profit from the ownership of the Units. In
            establishing the purchase price of $300 per Unit, the Purchasers are
            motivated to establish the lowest price which might be acceptable to
            Unit holders consistent with the Purchasers' objectives. There is no
            public  market for the Units,  and neither the Unit  holders nor the
            Purchasers  have any  accurate  means  for  determining  the  actual
            present value of the Units. Although there can be no certainty as to
            the  actual  present  value  of  the  Units,   the  Purchasers  have
            estimated,  solely for the  purposes of  determining  an  acceptable
            Offer  price,   that  the   Partnership   could  have  an  estimated
            liquidation  value of  approximately  $578 per  Unit.  It  should be
            noted,  however,  that the  Purchasers  have not made an independent
            appraisal of the Units or the Partnership's properties,  and are not
            qualified  to appraise  real  estate.  Furthermore,  there can be no
            assurance  as to the  timing  or amount  of any  future  Partnership
            distributions,  and there can be no assurance  that the  Purchasers'
            estimate  accurately  reflects an approximate  value of the Units or
            that the actual  amounts  which may be  realized  by holders for the
            Units may not vary substantially from this estimate.

      o     The Depositary, MacKenzie Patterson Fuller, Inc., is an affiliate of
            certain of the Purchasers. No independent party will hold securities
            tendered  until the offer closes and payment is made.  Because there
            is no independent  intermediary  to hold the  Purchasers'  funds and
            tendered   securities,   the  Purchasers  may  have  access  to  the
            securities  before all  conditions to the Offer have been  satisfied
            and selling Unit holders have been paid.

      o     The  Purchasers may accept only a portion of the Units tendered by a
            Unitholder  in the  event  a total  of more  than  3,000  Units  are
            tendered.

Establishment of the Offer Price

      The Purchasers  have set the Offer Price at $300 per Unit, less the amount
of any  distributions  declared or made with respect to the Units between August
19, 2005 and the Expiration Date. In determining the Offer Price, the Purchasers
analyzed a number of quantitative and qualitative  factors,  including:  (i) the
lack of a secondary


                                       8


market  for  resales  of the Units and the  resulting  lack of  liquidity  of an
investment in the  Partnership;  (ii) the estimated  value of the  Partnership's
real  estate  assets;  and  (iii) the costs to the  Purchasers  associated  with
acquiring the Units.

      The Partnership made the following statements in its Annual Report on Form
10-K for the fiscal year ending December 31, 2004: "No public trading market has
developed  for the  Units,  and it is not  anticipated  that such a market  will
develop  in the  future."  The lack of any  public  market for the sale of Units
means that Unit  holders have  limited  alternatives  if they seek to sell their
Units. As a result of such limited alternatives for Unit holders, the Purchasers
may not need to offer as high a price for the Units as they would otherwise.  On
the other hand,  the Purchasers  take a greater risk in  establishing a purchase
price as there is no  prevailing  market price to be used for  reference and the
Purchasers   themselves   will  have  limited   liquidity  for  the  Units  upon
consummation  of the purchase.  The Purchasers  review of independent  secondary
market reporting  publications such as The Direct Investments Spectrum (formerly
The Partnership Spectrum) and The Stanger Report,  reported no trading prices on
secondary markets during the 1st Quarter 2005 and no trading prices on secondary
markets in May/June 2005, respectively.  The American Partnership Board, another
independent,  third-party source, reported no trades in Second Quarter 2005. The
information published by these independent sources is believed to be the product
of their  private  market  research and does not  constitute  the  comprehensive
transaction reporting of a securities exchange.  Accordingly,  the Purchasers do
not know whether the foregoing information is accurate or complete.

      The  Purchasers  are  offering  to  purchase  Units  which are an illiquid
investment and are not offering to purchase the Partnership's underlying assets.
The  Purchasers'  valuation  is  based  upon  the  sale  of  the  assets  of the
Partnership,  but such assets may not be liquidated for an indefinite  period of
time.  Accordingly,  the underlying  asset value of the  Partnership is only one
factor used by the  Purchasers in arriving at the Offer Price.  However,  in the
absence of trading price information,  the Purchasers  estimate of the net asset
value of the  Partnership  may be relevant to Unit holders'  review of the Offer
Price. Using publicly available information concerning the Partnership contained
in the  Partnership's  Annual  Report on Form 10-K for the  fiscal  year  ending
December 31, 2004 and the  quarterly  reports for the  quarters  ended March 31,
2005, June 30, 2005, and September 30, 2004, the Purchasers derived an estimated
net asset value for the Units.  The  Purchasers are not qualified as real estate
appraisers  and have relied solely on publicly  available  information in making
their  estimate  of  the  value  of the  Partnership's  assets.  The  Purchasers
estimated  value of  Partnership  assets was  calculated  solely for purposes of
formulating  their  offer and cannot be relied  upon as  representing  an amount
which might actually be realized upon a liquidation of the Partnership's assets,
whether now or at any time in the future.

      In determining  their estimated value of the Units,  the Purchasers  first
calculated the "Estimated  Net Sales Value" of the  Partnership's  real property
investments.  The Estimated Net Sales Value was determined by first  determining
the net operating income ("NOI") for the Partnership's  properties.  The NOI was
calculated by subtracting  from rental income the property  operating  expenses.
This NOI was then divided by a 9.5%  capitalization  rate (the "Cap Rate").  The
result  reduced by 3% to take into  account the  estimated  closing  costs which
would be incurred  upon sale by the  Partnership  of the  properties,  including
brokerage commissions, title costs, surveys, appraisals, legal fees and transfer
taxes. The NOI and the rental income were obtained from the  Partnership's  Form
10-QSBs  and  10-KSB  for the third and  fourth  quarter  2004 and the first two
quarters of 2005 (available on the  Commission's  EDGAR system,  at its internet
web site at  www.sec.gov,  and  available  for  inspection  at the  Commission's
principal office in Washington, D.C.).

      The  Purchasers  believe  that the Cap Rate  utilized is within a range of
capitalization  rates  currently  employed in the  marketplace for properties of
similar type,  age, and quality.  The  utilization  of different  capitalization
rates, however,  could also be appropriate.  In this regard, Unit holders should
be aware  that the use of lower  capitalization  rate  would  result in a higher
Estimated Net Sales Value.

      To determine the Estimated  Liquidation Value of the Partnership's assets,
the  Purchaser  added to the  Estimated  Net  Sales  Value of the  Partnership's
properties the net current assets, as reported in the Partnership's  most recent
Form 10-Q for the quarter ended June 30, 2005,  and calculated the amount of the
balance allocable to the Units. The resulting Estimated Liquidation Value of the
Partnership's  assets  per was  approximately  $578  per  Unit.  The  Purchasers
emphasize  that  this  value was  calculated  by them  solely  for  purposes  of
selecting an Offer Price. There can be no assurance as to the actual liquidation
value of Partnership  assets or as to the amount or timing of  distributions  of
liquidation  proceeds which may be received by Unit holders. The Partnership has
not announced any pending offer to purchase its assets.  Accordingly,  there can
be no assurance as to the  availability or timing of any  liquidation  proceeds.
Details on our  analysis  of the  Estimated  Valuation  per Unit based upon this
information is


                                       9


given below:


      -----------------------------------------------------------------------------------
                                                                         
      Gross valuation of partnership properties                             $14,480,000
      -----------------------------------------------------------------------------------
      Less: Selling Costs at 3%                                                (434,000)
      -----------------------------------------------------------------------------------
      Less: Notes Payable                                                    (4,860,000)
      -----------------------------------------------------------------------------------
      Plus: Net Current Assets                                              $    64,000
      -----------------------------------------------------------------------------------
      Estimated net valuation of your partnership                           $ 9,250,000
      -----------------------------------------------------------------------------------
      Percentage of estimated net valuation allocated to holders of units
      based upon subordinated general partner participation                          98%
      -----------------------------------------------------------------------------------
      Estimated net valuation of units                                      $ 9,065,000
      -----------------------------------------------------------------------------------
      Total number of units                                                      15,693
      -----------------------------------------------------------------------------------
      Estimated valuation per unit                                          $       578
      -----------------------------------------------------------------------------------


      The Offer Price  represents  the price at which the Purchasers are willing
to purchase Units. The Purchasers  arrived at the $300 Offer Price by applying a
liquidity discount to their  calculations of Estimated  Liquidation Value of the
Partnership's  assets,  after  deducting  selling  and  liquidation  costs.  The
Purchasers  apply  such a  discount  with the  intention  of  making a profit by
holding on to the Units until the Partnership is liquidated,  hopefully at close
to the full Estimated Liquidation Value. No independent person has been retained
to  evaluate  or render any opinion  with  respect to the  fairness of the Offer
Price and no  representation  is made by the  Purchasers or any affiliate of the
Purchasers as to such fairness.  Other measures of the value of the Units may be
relevant to Unit  holders.  Unit holders are urged to consider  carefully all of
the  information  contained  herein and consult  with their own  advisers,  tax,
financial or  otherwise,  in evaluating  the terms of the Offer before  deciding
whether to tender Units.

      The Offer is not made with any  current  view toward or plan or purpose of
acquiring Units in a series of successive and periodic offers. Nevertheless, the
Purchasers reserve the right to gauge the response to this solicitation, and, if
not successful in purchasing  3,000 Units  pursuant to this Offer,  may consider
future offers.  Factors  affecting the Purchasers'  future interest in acquiring
additional  Units include,  but are not limited to, the relative  success of the
current  Offer,  any  increase or decrease  in the  availability  of capital for
investment by the Purchasers and their investment fund  affiliates,  the current
diversification  and  performance of each  affiliated  fund's  portfolio of real
estate  interests,  the development of any public market in the Units or actions
by unrelated  parties to tender for or purchase Units, the status of and changes
and trends in the  Partnership's  operations,  announcement of pending  property
sales and the proposed  terms of sales,  and local and national  real estate and
financial market developments and trends.

General Background Information

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

      Tendering  Unit  holders  will  not be  obligated  to pay  transfer  fees,
brokerage  fees,  or  commissions  on the sale of the  Units  to the  Purchasers
pursuant to the Offer. The Purchasers will pay all charges and expenses incurred
in  connection  with the Offer.  The  Purchasers  desire to purchase up to 3,000
Units. If the number of Units validly tendered and not properly  withdrawn on or
prior to the  Expiration  Date is less than or equal to 3,000,  we will purchase
all Units so  tendered  and not  withdrawn,  upon the terms and  subject  to the
conditions of the Offer.  However,  if more than 3,000 Units are so tendered and
not  withdrawn,  we will accept for payment and pay for 3,000 Units so tendered,
pro rata according to the number of Units so tendered, adjusted by rounding down
to the  nearest  whole  number of Units  tendered  by each Unit  holder to avoid
purchases of fractional Units, as appropriate.  (See "Tender Offer -- Section 2.
Acceptance for Payment and Payment for Units; Proration.")

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

      Unit holders are urged to read this Offer to Purchase and the accompanying
Letter of Transmittal carefully before deciding whether to tender their Units.


                                       10


                                  TENDER OFFER

Section 1. Terms of the Offer.  Upon the terms and subject to the  conditions of
the Offer,  the  Purchasers  will accept for  payment and pay for Units  validly
tendered on or prior to the Expiration Date and not withdrawn in accordance with
Section 4 of this Offer to Purchase. The term "Expiration Date" shall mean 12:00
midnight,  Pacific Time, on September 30, 2005,  unless and until the Purchasers
shall have  extended  the  period of time for which the Offer is open,  in which
event the term  "Expiration  Date"  shall mean the latest time and date on which
the Offer, as so extended by the Purchasers, shall expire.

      The Offer is  conditioned  on  satisfaction  of  certain  conditions.  See
Section 13, which sets forth in full the conditions of the Offer. The Purchasers
reserve the right (but shall not be obligated), in their sole discretion and for
any reason, to waive any or all of such conditions.  If, by the Expiration Date,
any or all of such conditions have not been satisfied or waived,  the Purchasers
reserve the right (but shall not be obligated) to (i) decline to purchase any of
the Units  tendered,  terminate  the  Offer and  return  all  tendered  Units to
tendering Unit holders,  (ii) waive all the unsatisfied  conditions and, subject
to complying with applicable  rules and regulations of the Commission,  purchase
all Units validly tendered,  (iii) extend the Offer and, subject to the right of
Unit holders to withdraw Units until the Expiration Date,  retain the Units that
have been tendered  during the period or periods for which the Offer is extended
or (iv) to amend the Offer.  Notwithstanding the foregoing,  upon the expiration
of the Offer, if all conditions are either  satisfied or waived,  the Purchasers
will  promptly pay for all validly  tendered  Units upon  confirmation  that the
general  partner  will  recognize  the change of address for  distributions  and
correspondence  on the Units, and the Purchasers do not intend to imply that the
foregoing  rights of the Purchasers would permit the Purchasers to delay payment
for validly tendered Units following expiration.

      The  Purchasers do not  anticipate  and have no reason to believe that any
condition or event will occur that would prevent the Purchasers  from purchasing
tendered Units as offered herein.

Section 2.  Acceptance  for Payment and Payment for Units;  Proration.  Upon the
terms and subject to the  conditions  of the Offer  (including,  if the Offer is
extended or amended,  the terms and  conditions of any extension or  amendment),
the Purchasers will accept for payment, and will pay for, Units validly tendered
and  not  withdrawn  in  accordance  with  Section  4,  promptly  following  the
Expiration  Date and upon  confirmation  that the general partner will recognize
the change of address for distributions and  correspondence on the Units. In all
cases, payment for Units purchased pursuant to the Offer will be made only after
timely  receipt by the  Depositary  of a properly  completed  and duly  executed
Letter of Transmittal (or facsimile thereof) and any other documents required by
the Letter of Transmittal.

      The  Purchasers  desire to  purchase up to 3,000  Units.  If the number of
Units validly tendered and not properly  withdrawn on or prior to the Expiration
Date is less than or equal to 3,000,  we will purchase all Units so tendered and
not  withdrawn,  upon the terms and  subject  to the  conditions  of the  Offer.
However,  if more than 3,000 Units are so tendered  and not  withdrawn,  we will
accept for payment and pay for 3,000 Units so  tendered,  pro rata  according to
the number of Units so tendered,  adjusted by rounding down to the nearest whole
number of Units  tendered by each Unit holder to avoid  purchases of  fractional
Units, as appropriate.

      In the event that  proration is  required,  because of the  difficulty  of
immediately  determining  the  precise  number  of  Units  to be  accepted,  the
Purchasers  will announce the final results of proration as soon as practicable,
but in no event later than five business days following the Expiration Date. The
Purchasers  will not pay for any Units tendered until after the final  proration
factor has been determined.

      For purposes of the Offer, the Purchasers shall be deemed to have accepted
for  payment  (and  thereby  purchased)  tendered  Units  when,  as  and  if the
Purchasers  give oral or written  notice to the  Depositary  of the  Purchasers'
acceptance for payment of such Units  pursuant to the Offer.  Upon the terms and
subject to the conditions of the Offer,  payment for Units purchased pursuant to
the Offer  will in all cases be made by  deposit  of the  Offer  Price  with the
Depositary,  which  will act as agent for the  tendering  Unit  holders  for the
purpose of receiving  payment from the  Purchasers and  transmitting  payment to
tendering Unit holders.

      Under no circumstances  will interest be paid on the Offer Price by reason
of any delay in making such payment.


                                       11


      If any tendered  Units are not purchased for any reason (other than due to
proration as described  above),  the Letter of Transmittal  with respect to such
Units  not  purchased  will  be of no  force  or  effect.  If,  for  any  reason
whatsoever,  acceptance  for  payment  of, or payment  for,  any Units  tendered
pursuant  to the Offer is  delayed  or the  Purchasers  are unable to accept for
payment, purchase or pay for Units tendered pursuant to the Offer, then, without
prejudice  to the  Purchasers'  rights  under  Section 13, the  Depositary  may,
nevertheless,  on behalf of the Purchasers, retain tendered Units and such Units
may not be withdrawn  (but subject to compliance  with Rule  14e-1(c)  under the
Exchange Act, which requires that the Purchasers pay the  consideration  offered
or return the Units  deposited by or on behalf of the Unit holder promptly after
the termination or withdrawal of a tender offer),  except to the extent that the
tendering Unit holders are entitled to withdrawal rights as described in Section
4.

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

Section 3. Procedures for Tendering Units.

Valid Tender. For Units to be validly tendered pursuant to the Offer, a properly
completed and duly executed  Letter of  Transmittal (a copy of which is enclosed
with this Offer to Purchase,  printed on green  paper) with any other  documents
required by the Letter of Transmittal  must be received by the Depositary at its
address set forth on the back cover of this Offer to Purchase on or prior to the
Expiration  Date.  A Unit  holder may tender any or all Units owned by such Unit
holder.

In order for a tendering Unit holder to participate in the Offer,  Units must be
validly  tendered and not withdrawn prior to the Expiration Date, which is 12:00
midnight,  Pacific  Time, on September 30, 2005, or such date to which the Offer
may be extended.

The method of  delivery  of the  Letter of  Transmittal  and all other  required
documents  is at the option and risk of the  tendering  Unit holder and delivery
will be deemed made only when actually received by the Depositary.

Backup Federal Income Tax  Withholding.  To prevent the possible  application of
31% backup federal income tax  withholding  with respect to payment of the Offer
Price for Units  purchased  pursuant to the Offer,  a tendering Unit holder must
provide the Depositary with such Unit holder's correct  taxpayer  identification
number and make certain  certifications  that such Unit holder is not subject to
backup federal income tax withholding. Each tendering Unit holder must insert in
the Letter of Transmittal the Unit holder's  taxpayer  identification  number or
social  security  number in the  space  provided  on the front of the  Letter of
Transmittal.  The Letter of  Transmittal  also  includes a substitute  Form W-9,
which contains the  certifications  referred to above.  (See the Instructions to
the Letter of Transmittal.)

FIRPTA  Withholding.  To prevent  the  withholding  of federal  income tax in an
amount equal to 10% of the sum of the Offer Price plus the amount of Partnership
liabilities allocable to each Unit tendered,  each Unit holder must complete the
FIRPTA  Affidavit  included in the Letter of  Transmittal  certifying  such Unit
holder's taxpayer  identification number and address and that the Unit holder is
not a foreign  person.  (See the  Instructions  to the Letter of Transmittal and
"Section 6. Certain Federal Income Tax Consequences.")

Other  Requirements.  By executing a Letter of Transmittal as set forth above, a
tendering  Unit holder  irrevocably  appoints the designees of the Purchasers as
such  Unit  holder's  proxies,  in  the  manner  set  forth  in  the  Letter  of
Transmittal,  each with full power of  substitution,  to the full extent of such
Unit holder's  rights with respect to the Units tendered by such Unit holder and
accepted for payment by the Purchasers. Such appointment will be effective when,
and only to the extent that, the Purchasers accept such Units for payment.  Upon
such  acceptance  for payment,  all prior proxies given by such Unit holder with
respect  to  such  Units  will,  without  further  action,  be  revoked,  and no
subsequent  proxies  may be given  (and if given  will  not be  effective).  The
designees of the Purchasers  will,  with respect to such Units,  be empowered to
exercise  all voting and other  rights of such Unit holder as they in their sole
discretion may deem proper at any meeting of Unit holders, by written consent or
otherwise. In addition, by executing a Letter of Transmittal, a Unit holder also
assigns  to  the  Purchasers  all  of  the  Unit  holder's   rights  to  receive
distributions  from the Partnership with respect to Units which are accepted for
payment  and  purchased  pursuant to the Offer,  other than those  distributions
declared or paid during the period  commencing on the Offer Date and terminating
on the Expiration Date.


                                       12


Determination of Validity;  Rejection of Units; Waiver of Defects; No Obligation
to Give Notice of Defects. All questions as to the validity,  form,  eligibility
(including  time of receipt),  and acceptance for payment of any tender of Units
pursuant to the procedures described above will be determined by the Purchasers,
in their sole discretion,  which determination  shall be final and binding.  The
Purchasers  reserve  the  absolute  right to reject any or all tenders if not in
proper form or if the  acceptance  of, or payment  for,  the  absolute  right to
reject any or all  tenders  if not in proper  form or if the  acceptance  of, or
payment for, the Units tendered may, in the opinion of the Purchasers'  counsel,
be  unlawful.  The  Purchasers  also  reserve  the right to waive any  defect or
irregularity  in  any  tender  with  respect  to  any  particular  Units  of any
particular  Unit holder,  and the  Purchasers'  interpretation  of the terms and
conditions  of  the  Offer   (including  the  Letter  of  Transmittal   and  the
Instructions  thereto) will be final and binding.  Neither the  Purchasers,  the
Depositary,  nor any other person will be under any duty to give notification of
any  defects  or  irregularities  in the  tender of any Units or will  incur any
liability for failure to give any such notification.

A  tender  of Units  pursuant  to any of the  procedures  described  above  will
constitute  a binding  agreement  between  the  tendering  Unit  holder  and the
Purchasers upon the terms and subject to the conditions of the Offer,  including
the  tendering  Unit  holder's  representation  and warranty  that (i) such Unit
holder owns the Units being tendered  within the meaning of Rule 14e-4 under the
Exchange  Act and (ii) the tender of such Unit  complies  with Rule 14e-4.  Rule
14e-4 requires, in general, that a tendering security holder actually be able to
deliver the security subject to the tender offer, and is of concern particularly
to any Unit holders who have granted options to sell or purchase the Units, hold
option  rights to acquire such  securities,  maintain  "short"  positions in the
Units  (i.e.,  have  borrowed  the  Units) or have  loaned  the Units to a short
seller. Because of the nature of limited partnership  interests,  the Purchasers
believe it is unlikely that any option trading or short selling  activity exists
with respect to the Units.  In any event, a Unit holder will be deemed to tender
Units in  compliance  with Rule  14e-4 and the Offer if the holder is the record
owner of the Units and the holder (i) delivers  the Units  pursuant to the terms
of the Offer,  (ii)  causes  such  delivery to be made,  (iii)  guarantees  such
delivery,  (iv) causes a guaranty of such delivery, or (v) uses any other method
permitted in the Offer (such as facsimile delivery of the Transmittal Letter).

Section 4. Withdrawal  Rights.  Except as otherwise  provided in this Section 4,
all tenders of Units pursuant to the Offer are irrevocable,  provided that Units
tendered  pursuant  to the  Offer  may be  withdrawn  at any  time  prior to the
Expiration Date and, unless theretofore accepted for payment as provided in this
Offer to Purchase,  may also be  withdrawn  at any time on or after  October 18,
2005.

      For withdrawal to be effective a written or facsimile  transmission notice
of withdrawal  must be timely  received by the  Depositary at the address or the
facsimile  number  set forth in the  attached  Letter of  Transmittal.  Any such
notice of withdrawal  must specify the name of the person who tendered the Units
to be  withdrawn  and must be signed by the  person(s)  who signed the Letter of
Transmittal in the same manner as the Letter of Transmittal was signed.

      If purchase of, or payment for,  Units is delayed for any reason or if the
Purchasers are unable to purchase or pay for Units for any reason, then, without
prejudice  to the  Purchasers'  rights  under the Offer,  tendered  Units may be
retained by the  Depositary on behalf of the Purchasers and may not be withdrawn
except to the extent that  tendering  Unit  holders are  entitled to  withdrawal
rights  as set forth in this  Section  4,  subject  to Rule  14e-1(c)  under the
Exchange Act,  which provides that no person who makes a tender offer shall fail
to pay the  consideration  offered or return the  securities  deposited by or on
behalf of security  holders  promptly after the termination or withdrawal of the
tender offer.

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

      Any Units properly withdrawn will be deemed not to be validly tendered for
purposes of the Offer. Withdrawn Units may be re-tendered, however, by following
the procedures described in Section 3 at any time prior to the Expiration Date.

Section 5. Extension of Tender Period;  Termination;  Amendment.  The Purchasers
expressly reserve the right, in their sole discretion, at any time and from time
to time,  (i) to extend  the period of time  during  which the Offer is


                                       13


open and thereby delay acceptance for payment of, and the payment for, any Units
by giving oral or written notice of such extension to the Depositary,  (ii) upon
the occurrence or failure to occur of any of the conditions specified in Section
13, to  terminate  the Offer and not accept for payment any Units by giving oral
or written notice of such termination to the Depositary,  and (iii) to amend the
Offer in any respect (including, without limitation, by increasing or decreasing
the  consideration  offered or the number of Units being  sought in the Offer or
both or changing the type of  consideration) by giving oral or written notice of
such amendment to the Depositary. Any extension,  termination, or amendment will
be followed as promptly as practicable by public announcement,  the announcement
in the case of an extension to be issued no later than 9:00 a.m.,  Eastern Time,
on the next  business day after the  previously  scheduled  Expiration  Date, in
accordance with the public  announcement  requirement of Rule 14d-4(c) under the
Exchange Act.  Without limiting the manner in which the Purchasers may choose to
make any public  announcement,  except as provided by applicable  law (including
Rule 14d-4(c) under the Exchange Act), the Purchasers will have no obligation to
publish, advertise, or otherwise communicate any such public announcement, other
than by  issuing  a press  release.  The  Purchasers  may  also be  required  by
applicable law to disseminate to Unit holders certain information concerning the
extensions of the Offer and any material  changes in the terms of the Offer. The
Purchasers  will  not  provide  a  subsequent   offering  period  following  the
Expiration Date.

      If the Purchasers  extend the Offer, or if the Purchasers  (whether before
or after its  acceptance  for payment of Units) are delayed in their payment for
Units or are unable to pay for Units pursuant to the Offer for any reason, then,
without prejudice to the Purchasers'  rights under the Offer, the Depositary may
retain  tendered  Units on  behalf  of the  Purchasers,  and such  Units  may be
withdrawn to the extent tendering Unit holders are entitled to withdrawal rights
as described in Section 4  (generally,  if notice of  withdrawal is given to the
Depository prior to the Expiration Date). However, the ability of the Purchasers
to delay  payment for Units that the  Purchasers  have  accepted  for payment is
limited by Rule 14e-1 under the Exchange Act, which requires that the Purchasers
pay the consideration offered or return the securities deposited by or on behalf
of holders of securities  promptly  after the  termination  or withdrawal of the
Offer,  except  that  the  Purchasers  may  delay  payment  until  they  receive
confirmation  that the general  partner will recognize the change of address for
distributions and correspondence on the Units.

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

Section 6. Material  Federal  Income Tax  Consequences.  THE FEDERAL  INCOME TAX
DISCUSSION  SET FORTH  BELOW DOES NOT PURPORT TO ADDRESS ALL ASPECTS OF TAXATION
THAT MAY BE RELEVANT TO A PARTICULAR UNIT HOLDER.  For example,  this discussion
does not address the effect of any applicable foreign, state, local or other tax
laws other than federal income tax laws. Certain Unit holders (including trusts,
foreign persons,  tax-exempt  organizations  or corporations  subject to special
rules,  such as life insurance  companies or S  corporations)  may be subject to
special  rules not  discussed  below.  This  discussion is based on the Internal
Revenue  Code of 1986,  as amended (the  "Code"),  existing  regulations,  court
decisions and Internal Revenue Service ("IRS") rulings and other pronouncements.
EACH UNIT HOLDER  TENDERING  UNITS  SHOULD  CONSULT  SUCH UNIT  HOLDER'S OWN TAX
ADVISOR AS TO THE PARTICULAR TAX  CONSEQUENCES  TO SUCH UNIT HOLDER OF ACCEPTING
THE OFFER, INCLUDING THE APPLICATION OF THE ALTERNATIVE MINIMUM TAX AND FEDERAL,
FOREIGN, STATE, LOCAL AND OTHER TAX LAWS.

      The following  discussion is based on the assumption  that the Partnership
is  treated as a  partnership  for  federal  income  tax  purposes  and is not a
"publicly  traded  partnership"  as that term is  defined  in the Code.  Certain
partnerships  are classified as "publicly traded  partnerships"  and, subject to
certain exceptions, are taxed as corporations for federal income tax purposes. A
partnership is a publicly traded  partnership if the  partnership  interests are
traded on an established  securities  market or readily  tradable on a secondary
market (or the substantial  equivalent of a secondary market). The Units are not
traded on an  established  securities  market.  In the  unlikely  event that the
Partnership  becomes a "publicly  traded  partnership"  and is not excepted from
federal income tax,


                                       14


there  would be  several  adverse  tax  consequences  to the Unit  holders.  For
instance,  the  Partnership  would be regarded as having  transferred all of its
assets  (subject to all of its  liabilities)  to a  newly-formed  corporation in
exchange  for stock which  would be deemed  distributed  to the Unit  holders in
liquidation  of  their  interests  in  the  Partnership.  In  addition,  if  the
Partnership is deemed to be a "publicly traded  partnership," then special rules
under  Code  Section  469  govern  the  treatment  of losses  and  income of the
Partnership.

Gain or Loss. A taxable Unit holder will recognize a gain or loss on the sale of
such Unit holder's  Units in an amount equal to the  difference  between (i) the
amount  realized  by such Unit  holder  on the sale and (ii) such Unit  holder's
adjusted tax basis in the Units sold. The amount  realized by a Unit holder will
include the Unit holder's  share of the  Partnership's  liabilities,  if any (as
determined under Code section 752 and the regulations  thereunder).  If the Unit
holder reports a loss on the sale,  such loss  generally  could not be currently
deducted by such Unit holder  except  against such Unit  holder's  capital gains
from other  investments.  In  addition,  such loss would be treated as a passive
activity loss. (See "Suspended Passive Activity Losses" below.)

      The  adjusted  tax basis in the Units of a Unit  holder  will  depend upon
individual  circumstances.  (See also "Partnership  Allocations in Year of Sale"
below.) Each Unit holder who plans to tender  hereunder  should consult with the
Unit holder's own tax advisor as to the Unit holder's  adjusted tax basis in the
Unit holder's Units and the resulting tax consequences of a sale.

      If any portion of the amount  realized by a Unit holder is attributable to
such  Unit  holder's  share  of  "unrealized   receivables"  or   "substantially
appreciated  inventory  items" as defined in Code section  751, a  corresponding
portion of such Unit  holder's  gain or loss will be treated as ordinary gain or
loss.  It is possible  that the basis  allocation  rules of Code Section 751 may
result in a Unit  holder's  recognizing  ordinary  income  with  respect  to the
portion  of the Unit  holder's  amount  realized  on the sale of a Unit  that is
attributable to such items while  recognizing a capital loss with respect to the
remainder of the Unit.

      A tax-exempt  Unit holder  (other than an  organization  described in Code
Section  501(c)(7)  (social  club),   501(c)(9)   (voluntary   employee  benefit
association),   501(c)(17)   (supplementary   unemployment  benefit  trust),  or
501(c)(20)  (qualified  group legal  services  plan))  should not be required to
recognize unrelated trade or business income upon the sale of its Units pursuant
to the  Offer,  assuming  that  such  Unit  holder  does not hold its Units as a
"dealer" and has not acquired such Units with debt financed proceeds.

Partnership  Allocations  in Year of  Sale.  A  tendering  Unit  holder  will be
allocated  the Unit  holder's  pro rata share of the annual  taxable  income and
losses  from the  Partnership  with  respect  to the Units  sold for the  period
through  the date of sale,  even  though  such Unit  holder  will  assign to the
Purchasers  their rights to receive certain cash  distributions  with respect to
such Units.  Such allocations and any Partnership  distributions for such period
would  affect a Unit  holder's  adjusted  tax basis in the  tendered  Units and,
therefore,  the amount of gain or loss recognized by the Unit holder on the sale
of the Units.

Possible Tax  Termination.  The Code provides that if 50% or more of the capital
and profits  interests in a  partnership  are sold or exchanged  within a single
12-month period,  such  partnership  generally will terminate for federal income
tax purposes.  It is possible that the  Partnership  could terminate for federal
income tax  purposes  as a result of  consummation  of the Offer  (although  the
Partnership  Agreement  prevents  transfers  of Units  that  would  cause such a
termination).  A tax  termination of the  Partnership  could have an effect on a
corporate or other non-individual Unit holder whose tax year is not the calendar
year, as such a Unit holder might recognize more than one year's Partnership tax
items in one tax return,  thus  accelerating by a fraction of a year the effects
from such items.

Suspended  "Passive  Activity  Losses".  A Unit holder who sells all of the Unit
holder's Units would be able to deduct "suspended"  passive activity losses from
the  Partnership,  if any, in the year of sale free of the passive activity loss
limitation.  As a limited partner of the Partnership,  which was engaged in real
estate activities,  the ability of a Unit holder, who or which is subject to the
passive  activity  loss  rules,  to claim tax losses  from the  Partnership  was
limited.  Upon sale of all of the Unit holder's Units, such Unit holder would be
able to use any "suspended"  passive activity losses first against gain, if any,
on sale of the Unit  holder's  Units  and then  against  income  from any  other
source.

Foreign Unit holders. Gain realized by a foreign Unit holder on a sale of a Unit
pursuant to the Offer will be subject to federal  income tax. Under Section 1445
of the Code, the  transferee of a partnership  interest held by a foreign person
is  generally  required to deduct and  withhold a tax equal to 10% of the amount
realized on the


                                       15


disposition.  The  Purchasers  will  withhold  10% of the amount  realized  by a
tendering  Unit holder from the purchase  price  payment to be made to such Unit
holder unless the Unit holder properly  completes and signs the FIRPTA Affidavit
included as part of the Letter of Transmittal  certifying the Unit holder's TIN,
that such Unit  holder is not a foreign  person and the Unit  holder's  address.
Amounts  withheld  would be creditable  against a foreign Unit holder's  federal
income tax liability and, if in excess thereof,  a refund could be obtained from
the Internal Revenue Service by filing a U.S. income tax return.

Section 7. Effects of the Offer.

Limitations  on Resales.  The  Purchasers  do not believe the  provisions of the
Partnership  Agreement should restrict transfers of Units pursuant to the Offer,
although  no more  than 50% of the  Units  may be  transferred  in any  12-month
period.  This  limitation  will not affect the tender of Units  under this Offer
because,  subject  to the terms of the  Offer,  we will pay for the  Units  upon
confirmation  that the general  partner will recognize the change of address for
distributions  and  correspondence  on the  Units,  and,  under the terms of the
Letter of  Transmittal,  we will take a power of  attorney  over your Units that
will permit us to change the address to which  distributions  are sent.  We will
then wait to transfer the Units  tendered until the  Partnership  can effect the
transfer of record title in accordance with the Partnership Agreement.

Effect on  Trading  Market.  If a  substantial  number  of Units  are  purchased
pursuant  to the Offer the  result  would be a  reduction  in the number of Unit
holders.  Reducing  the number of  security  holders in certain  kinds of equity
securities  might be  expected  to result in a reduction  in the  liquidity  and
volume of activity in the trading market for the security.  However, there is no
established public trading market for the Units and none is expected to develop.
Therefore,  the  Purchasers  do not  believe a  reduction  in the number of Unit
holders  will  materially  further  restrict the Unit  holders'  ability to find
purchasers for their Units through secondary market transactions.

Voting Power of Purchasers.  If the Purchasers  acquire a significant  number of
the Units  sought  hereunder  could give the  Purchasers  a  controlling  voting
interest in matters subject to a limited partner vote. The Partnership  does not
hold  annual  or  regular  meetings  to  elect  directors,  and  does not have a
representative board of directors overseeing  management.  Votes of Unit holders
would  only be  solicited,  if  ever,  for  matters  affecting  the  fundamental
structure of the Partnership, such as the sale of the properties and termination
of the Partnership, and the affirmative vote of more than 50% of the outstanding
Units (not a mere quorum) is required to effect action. The Purchasers and their
affiliates do not intend to call for any such vote in the foreseeable  future. A
Unit holder who tenders Units to the Purchasers grants a proxy to the Purchasers
as of the date of acceptance of the tender, granting the Purchasers the right to
vote  such  Units it their  sole  discretion  as to any  matters  for  which the
Partnership  has  established  a record  date prior to the time such.  Units are
transferred by the  Partnership to the  Purchasers.  The Purchasers  reserve the
right to exercise  any and all rights they might hold in the event that any vote
is called by the General Partner, or if, in the future, changes in circumstances
would dictate that they or other limited partners exercise their right to call a
vote.

Other Potential Effects.  The Units are registered under the Exchange Act, which
requires, among other things that the Partnership furnish certain information to
its Unit holders and to the  Commission and comply with the  Commission's  proxy
rules in connection  with meetings of, and  solicitation  of consents from, Unit
holders.  Registration  and  reporting  requirements  could be terminated by the
Partnership if the number of record holders falls below 300, or below 500 if the
Partnership's total assets are below $10 million for three consecutive preceding
fiscal years.  The Partnership  reported a total of 1,010 limited partners as of
its most recent fiscal year end, but the  Purchasers are offering to purchase up
to 3,000 Units.  Accordingly,  it is possible that the Offer could result in the
total number of Unit holders  falling below the  foregoing 300 holder level.  As
disclosed by the  Partnership in its public  reports,  however,  there has never
been a public trading  market for the Units and none is expected to develop,  so
the Partnership's status as a public company will not affect a trading market in
the Units.  While the Partnership's  Agreement of Limited  Partnership  requires
that all Unit holders be provided annual audited financial statements, quarterly
interim  financial  statements and timely reports  providing  other  information
regarding  the  operations  and  condition of the  Partnership,  a change in the
Partnership's status as a public company could reduce the information  available
to Unit holders about the Partnership in the event the  information  required by
the  Partnership  Agreement  is not as  extensive  as that  provided  in reports
required  to be  filed  by  public  companies  under  applicable  rules  of  the
Securities and Exchange Commission.

Section 8. Future Plans.  Following the completion of the Offer, the Purchasers,
or their affiliates,  may acquire additional Units. Any such acquisitions may be
made through private purchases, one or more future tender offers or


                                       16


by any other means deemed advisable or appropriate. Any such acquisitions may be
at a  consideration  higher or lower than the  consideration  to be paid for the
Units purchased  pursuant to the Offer. The Purchasers are seeking to purchase a
total of 3,000 Units. If the Purchasers  acquire fewer than 3,000 Units pursuant
to the Offer,  the  Purchasers  may seek to make  further  purchases on the open
market at prevailing  prices,  or solicit  Units  pursuant to one or more future
tender  offers  at the same  price,  a higher  price  or,  if the  Partnership's
circumstances  change,  at a lower  price.  Alternatively,  the  Purchasers  may
discontinue  any  further  purchases  of Units after  termination  of the Offer,
regardless  of the  number  of Units  purchased.  The Offer is not made with any
current  view  toward  or plan or  purpose  of  acquiring  Units in a series  of
successive and periodic  offers.  Nevertheless,  as noted above,  the Purchasers
reserve  the right to gauge  the  response  to this  solicitation,  and,  if not
successful in purchasing  3,000 Units in this Offer, may consider future offers.
Factors affecting the Purchasers' future interest in acquiring  additional Units
include,  but are not limited to, the relative success of the current Offer, any
increase or  decrease  in the  availability  of capital  for  investment  by the
Purchasers and their investment fund affiliates, the current diversification and
performance of each affiliated  fund's portfolio of real estate  interests,  the
development of any public market in the Units or actions by unrelated parties to
tender  for or  purchase  Units,  the  status of and  changes  and trends in the
Partnership's  operations,  announcement  of  pending  property  sales  and  the
proposed terms of sales, and local and national real estate and financial market
developments and trends.

      The  Purchasers  are acquiring the Units  pursuant to the Offer solely for
investment purposes. The Purchasers have no present intention to seek control of
the  Partnership or to change the  management or operations of the  Partnership.
The  Purchasers  do not  have  any  present  intention  to take  any  action  in
connection  with the ongoing  liquidation  of the  Partnership.  The  Purchasers
nevertheless reserve the right, at an appropriate time, to exercise their rights
as limited  partners  to vote on  matters  subject  to a limited  partner  vote,
including,  but  not  limited  to,  any  vote  to  affecting  the  sale  of  the
Partnership's properties and the liquidation and dissolution of the Partnership.
Except as expressly set forth herein,  the Purchasers have no present  intention
to seek control of the  Partnership,  to cause the  Partnership to engage in any
extraordinary transaction, to cause any purchase, sale or transfer of a material
amount of the assets of any Partnership,  to make any change in the distribution
policies,  indebtedness  or  capitalization  of any Partnership or to change the
structure,  management or operations of the  Partnership,  the listing status of
the Units or the reporting requirements of the Partnership.

Section  9.  The  Business  of  the  Partnership.   For  information  about  the
Partnership, please refer to the annual report prepared by the Partnership which
was sent to you earlier, particularly Item 2 of Form 10-K, the Quarterly Reports
on Form 10-Q,  and any other  materials  sent to you by the  Partnership.  These
documents  contain updated  information  concerning the  Partnership,  including
detailed information regarding the properties owned, including mortgages, rental
rates,  operations,  management,  and taxes.  In addition,  the  Partnership  is
subject to the  information  and reporting  requirements of the Exchange Act and
information  about the  Partnership  can be obtained on the  Commission's  EDGAR
system,  at its  internet  web  site  at  www.sec.gov,  and  are  available  for
inspection at the Commission's principal office in Washington, D.C.

Section 10.  Conflicts of Interest.  The  Depositary is affiliated  with certain
Purchasers.  Therefore,  by virtue of this affiliation,  the Depositary may have
inherent  conflicts  of  interest  in acting as  Depositary  for the Offer.  The
Depositary's role is administrative  only, however, and any conflict of interest
should not be deemed material to Unit holders.

Section 11. Certain  Information  Concerning the Purchasers.  The Purchasers are
MPF DEWAAY FUND 2, LLC;  MPF INCOME FUND 22, LLC;  MPF INCOME FUND 16, LLC;  SCM
SPECIAL FUND, LLC; SUTTER OPPORTUNITY FUND 3 TAX EXEMPT, LLC; SUTTER OPPORTUNITY
FUND 3, LLC; MPF-NY 2005, LLC; MORAGA GOLD, LLC. For information  concerning the
Purchasers and their respective principals,  please refer to Schedule I attached
hereto.  The  principal  business of each of the  Purchasers  is  investment  in
securities,  particularly real estate-based  securities.  The principal business
address of each of the  Purchasers  is 1640 School  Street,  Moraga,  California
94556.

      The  Purchasers  have made  binding  commitments  to  contribute  and have
available sufficient amounts of capital necessary to fund the acquisition of all
Units subject to the Offer,  the expenses to be incurred in connection  with the
Offer, and all other anticipated costs of the Purchasers. The Purchasers are not
public companies and have not prepared audited financial statements or financial
statements prepared in accordance with generally accepted accounting principles.
MacKenzie Patterson Fuller, Inc. and its affiliates have been in the business of
purchasing illiquid real estate securities, both in open market transactions and
by means of tender offers, since 1982 and have acquired more than $75 million in
such  securities  for  affiliated  portfolios  during  the last ten  years.  The
Purchasers


                                       17


have  aggregate  assets that are more than  sufficient to fund their  collective
obligation  to  purchase  Units in this Offer and any other  outstanding  tender
offers.

Except as otherwise set forth  herein,  (i) neither the  Purchasers  nor, to the
best  knowledge  of the  Purchasers,  the  persons  listed on Schedule I nor any
affiliate  of the  Purchasers  beneficially  owns or has a right to acquire  any
Units, (ii) neither the Purchasers nor, to the best knowledge of the Purchasers,
the persons  listed on Schedule I nor any  affiliate of the  Purchasers,  or any
director,  executive  officer or subsidiary of any of the foregoing has effected
any  transaction  in the  Units  within  the past 60  days,  (iii)  neither  the
Purchasers nor, to the best knowledge of the  Purchasers,  the persons listed on
Schedule I nor any affiliate of the  Purchasers  has any contract,  arrangement,
understanding  or  relationship  with  any  other  person  with  respect  to any
securities  of  the  Partnership,  including  but  not  limited  to,  contracts,
arrangements,  understandings or relationships concerning the transfer or voting
thereof, joint ventures, loan or option arrangements,  puts or calls, guarantees
of loans,  guarantees  against  loss or the giving or  withholding  of  proxies,
consents or  authorizations,  (iv) there have been no  transactions  or business
relationships  which  would be  required  to be  disclosed  under  the rules and
regulations  of the  Commission  between any of the  Purchasers  or, to the best
knowledge of the Purchasers,  the persons listed on Schedule I, or any affiliate
of the Purchasers on the one hand, and the Partnership or its affiliates, on the
other  hand,  (v) there have been no  contracts,  negotiations  or  transactions
between the Purchasers, or to the best knowledge of the Purchasers any affiliate
of the  Purchasers  on the one hand,  the persons  listed on Schedule I, and the
Partnership  or  its  affiliates,  on  the  other  hand,  concerning  a  merger,
consolidation or acquisition,  tender offer or other  acquisition of securities,
an election of  directors  or a sale or other  transfer of a material  amount of
assets,  (vi) no person  listed on Schedule I has been  convicted  in a criminal
proceeding during the past five years (excluding  traffic  violations or similar
misdemeanors),  and (vii) no person listed on Schedule I has been a party to any
judicial or  administrative  proceeding  during the past five years  (except for
matters  dismissed  without sanction or settlement) that resulted in a judgment,
decree,  or final  order  enjoining  the person from  future  violations  of, or
prohibiting  activities  subject  to,  federal or state  securities  laws,  or a
finding of any violation of federal or state securities laws. .

Section  12.  Source  of  Funds.  The  Purchasers   expect  that   approximately
$900,000.00  would be required to purchase  3,000  Units,  if  tendered,  and an
additional  $20,000  may be  required  to pay  related  fees and  expenses.  The
Purchasers  anticipate  funding all of the purchase  price and related  expenses
through  their  existing  capital  and  assets.  The cash and liquid  securities
necessary  to  complete  the  entire  purchase  are  readily  available  and are
committed to that purpose.  Accordingly,  there are no financing arrangements to
fall through and no alternative financing plans.

Section  13.  Conditions  of the  Offer.  Notwithstanding  any other term of the
Offer,  the Purchasers shall not be required to accept for payment or to pay for
any Units tendered unless all  authorizations or approvals of, or expirations of
waiting  periods  imposed  by,  any  court,   administrative   agency  or  other
governmental  authority  necessary  for  the  consummation  of the  transactions
contemplated  by the Offer shall have been obtained or occurred on or before the
Expiration Date.

      The Purchasers  shall not be required to accept for payment or pay for any
Units and may  terminate  or amend the Offer as to such Units if, at any time on
or after  the date of the Offer  and  before  the  Expiration  Date,  any of the
following conditions exists:

      (a) a preliminary or permanent injunction or other order of any federal or
state  court,  government  or  governmental  authority or agency shall have been
issued and shall remain in effect which (i) makes  illegal,  delays or otherwise
directly or  indirectly  restrains or  prohibits  the making of the Offer or the
acceptance  for  payment of or  payment  for any Units by the  Purchasers,  (ii)
imposes or confirms limitations on the ability of the Purchasers  effectively to
exercise full rights of ownership of any Units,  including,  without limitation,
the right to vote any Units acquired by the Purchasers  pursuant to the Offer or
otherwise on all matters properly  presented to the Partnership's  Unit holders,
(iii)  requires  divestiture  by the  Purchasers  of any Units,  (iv) causes any
material  diminution of the benefits to be derived by the Purchasers as a result
of the  transactions  contemplated  by the  Offer  (see the  discussion  of such
benefits in the  Summary  Term Sheet and  Introduction  sections of the Offer to
Purchase) or (v) materially adversely affect the business,  properties,  assets,
liabilities, financial condition, operations, results of operations or prospects
of  the  Purchasers  or  the  Partnership,  in the  reasonable  judgment  of the
Purchasers;

      (b) there shall be any action taken, or any statute,  rule,  regulation or
order proposed, enacted, enforced,  promulgated,  issued or deemed applicable to
the Offer by any federal or state court, government or governmental authority or
agency,  other than the  application  of the waiting  period  provisions  of the
Hart-Scott-Rodino  Antitrust  Improvements Act of 1976, as amended,  which will,
directly or indirectly, result in any of the consequences referred


                                       18


to in clauses (i) through (v) of paragraph (a) above;

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

      (d) there shall have occurred (i) any general suspension of trading in, or
limitation on prices for,  securities on any national  securities exchange or in
the  over-the-counter  market in the  United  States,  (ii) a  declaration  of a
banking  moratorium  or any  suspension  of  payments in respect of banks in the
United States,  (iii) any limitation by any governmental  authority on, or other
event which might  affect,  the extension of credit by lending  institutions  or
result in any  imposition  of  currency  controls in the United  States,  (iv) a
commencement  of a war or armed  hostilities or other national or  international
calamity  directly or  indirectly  involving the United  States,  (v) a material
change in United States or other  currency  exchange  rates or a suspension of a
limitation on the markets  thereof,  or (vi) in the case of any of the foregoing
existing at the time of the  commencement of the Offer, a material  acceleration
or worsening thereof; or

      (e) it shall have been  publicly  disclosed or the  Purchasers  shall have
otherwise learned that (i) more than fifty percent of the outstanding Units have
been or are  proposed  to be  acquired by another  person  (including  a "group"
within the meaning of Section  13(d)(3) of the Exchange Act), or (ii) any person
or group  that  prior to such date had  filed a  Statement  with the  Commission
pursuant to Sections  13(d) or (g) of the Exchange Act has increased or proposes
to increase  the number of Units  beneficially  owned by such person or group as
disclosed in such Statement by two percent or more of the outstanding Units.

The foregoing  conditions  are for the sole benefit of the Purchasers and may be
asserted by the  Purchasers  or may be waived by the  Purchasers  in whole or in
part at any time and from  time to time  prior to the  Expiration  Date in their
sole  exercise of  reasonable  discretion,  and the Offer will remain open for a
period of at least five  business  days  following any such waiver of a material
condition.   However,  if  we  waive  a  certain  condition  for  one  tendering
Unitholder,  we will waive that condition for all Unitholders  tendering  Units.
Any termination by the Purchasers  concerning the events described above will be
final and binding upon all parties.

Section 14. Certain Legal Matters.

General. Except as set forth in this Section 14, the Purchasers are not aware of
any filings,  approvals or other actions by any domestic or foreign governmental
or  administrative  agency that would be required  prior to the  acquisition  of
Units by the Purchasers pursuant to the Offer. Should any such approval or other
action be required, it is the Purchasers' present intention that such additional
approval or action  would be sought.  While there is no present  intent to delay
the purchase of Units tendered pursuant to the Offer pending receipt of any such
additional approval or the taking of any such action,  there can be no assurance
that any such  additional  approval  or  action,  if needed,  would be  obtained
without substantial  conditions or that adverse consequences might not result to
the Partnership's  business, or that certain parts of the Partnership's business
might  not  have  to be  disposed  of or  held  separate  or  other  substantial
conditions  complied  with in order to obtain such  approval  or action,  any of
which  could  cause the  Purchasers  to elect to  terminate  the  Offer  without
purchasing Units thereunder.  The Purchasers' obligation to purchase and pay for
Units is subject  to certain  conditions,  including  conditions  related to the
legal matters discussed in this Section 14.

Antitrust.  The Purchasers do not believe that the  Hart-Scott-Rodino  Antitrust
Improvements Act of 1976, as amended,  is applicable to the acquisition of Units
pursuant to the Offer.

Margin Requirements. The Units are not "margin securities" under the regulations
of the Board of Governors of the Federal Reserve System and,  accordingly,  such
regulations are not applicable to the Offer.

State  Takeover Laws. A number of states have adopted  anti-takeover  laws which
purport,  to varying degrees, to be applicable to attempts to acquire securities
of corporations  which are incorporated in such states or which have substantial
assets,  security  holders,  principal  executive offices or principal places of
business therein. These laws are directed at the acquisition of corporations and
not  partnerships.   The  Purchasers,   therefore,   do  not  believe  that  any
anti-takeover laws apply to the transactions contemplated by the Offer.


                                       19


Although  the   Purchasers   have  not   attempted  to  comply  with  any  state
anti-takeover  statutes in connection with the Offer, the Purchasers reserve the
right to challenge  the  validity or  applicability  of any state law  allegedly
applicable  to the Offer and  nothing  in this  Offer  nor any  action  taken in
connection  herewith  is  intended  as a  waiver  of such  right.  If any  state
anti-takeover statute is applicable to the Offer, the Purchasers might be unable
to accept for payment or  purchase  Units  tendered  pursuant to the Offer or be
delayed in continuing or  consummating  the Offer.  In such case, the Purchasers
may not be obligated to accept for purchase or pay for any Units tendered.

Section 15. Fees and Expenses.  The Purchasers have retained MacKenzie Patterson
Fuller,  Inc.,  an  affiliate of certain  Purchasers,  to act as  Depositary  in
connection with the Offer. The Purchasers will pay the Depositary reasonable and
customary  compensation  for its  services in  connection  with the Offer,  plus
reimbursement  for  out-of-pocket  expenses,  and will  indemnify the Depositary
against  certain  liabilities  and expenses in connection  therewith,  including
liabilities under the federal  securities laws. The Purchasers will also pay all
costs and  expenses of  printing,  publication  and mailing of the Offer and all
costs of transfer.

Section 16.  Miscellaneous.  THE OFFER IS NOT BEING MADE TO (NOR WILL TENDERS BE
ACCEPTED  FROM OR ON BEHALF OF) UNIT  HOLDERS IN ANY  JURISDICTION  IN WHICH THE
MAKING OF THE OFFER OR THE  ACCEPTANCE  THEREOF WOULD NOT BE IN COMPLIANCE  WITH
THE LAWS OF SUCH JURISDICTION.  THE PURCHASERS ARE NOT AWARE OF ANY JURISDICTION
WITHIN  THE  UNITED  STATES IN WHICH THE  MAKING OF THE OFFER OR THE  ACCEPTANCE
THEREOF WOULD BE ILLEGAL.

No  person  has  been  authorized  to  give  any  information  or  to  make  any
representation on behalf of the Purchasers not contained herein or in the Letter
of Transmittal  and, if given or made, such information or  representation  must
not be relied upon as having been authorized.

August 19, 2005

MPF DEWAAY FUND 2, LLC;  MPF INCOME FUND 22, LLC;  MPF INCOME FUND 16, LLC;  SCM
SPECIAL FUND, LLC; SUTTER OPPORTUNITY FUND 3 TAX EXEMPT, LLC; SUTTER OPPORTUNITY
FUND 3, LLC; MPF-NY 2005, LLC; MORAGA GOLD, LLC


                                       20


                                   SCHEDULE I

                 THE PURCHASERS AND THEIR RESPECTIVE PRINCIPALS

      The  Purchasers  are MPF DEWAAY FUND 2, LLC;  MPF INCOME FUND 22, LLC; MPF
INCOME FUND 16, LLC;  SCM  SPECIAL  FUND,  LLC;  SUTTER  OPPORTUNITY  FUND 3 TAX
EXEMPT, LLC; SUTTER OPPORTUNITY FUND 3, LLC; MPF-NY 2005, LLC; MORAGA GOLD, LLC.
Each of the  Purchasers is organized as a limited  liability  company or limited
partnership. The Manager of each of the limited liability company Purchasers and
the general partner of each of the limited  partnership  Purchasers is MacKenzie
Patterson  Fuller,  Inc. The names of the directors  and  executive  officers of
MacKenzie  Patterson  Fuller,  Inc. are set forth  below.  The  Purchasers  have
jointly made the offer and are jointly and severally  liable for  satisfying its
terms.  Other than the foregoing,  the Purchasers'  relationship  consists of an
informal  agreement to share the costs  associated  with making the offer and to
allocate  any  resulting  purchases  of  Units  among  them in such  manner  and
proportions  as they  may  determine  in the  future.  Each of the  entities  is
organized  in  California.   The  Purchasers  intend,  if  the  Offer  is  fully
subscribed,  to allocate the Units among themselves as follows:  MPF DEWAAY FUND
2, LLC, 750 Units;  MPF INCOME FUND 22, LLC, 750 Units; MPF INCOME FUND 16, LLC,
187 Units;  SCM SPECIAL  FUND,  LLC, 346 Units;  SUTTER  OPPORTUNITY  FUND 3 TAX
EXEMPT,  LLC, 333 Units; SUTTER OPPORTUNITY FUND 3, LLC, 333 Units; MPF-NY 2005,
LLC, 150 Units; MORAGA GOLD, LLC, 150 Units. We will determine  modifications to
this allocation  based upon the number of Units  tendered.  Priority is given to
Purchasers  which already hold Units,  then to Purchasers  which raised  capital
first, then to the remaining Purchasers in equal shares. Units will be allocated
according to this  priority  until the maximum  number of Units listed above are
allocated to Purchasers  within a given  priority,  then Units will be allocated
similarly  among  Purchasers in the next level of priority,  until all Units are
allocated;  provided  that  MPF-NY  2005 will  receive  at least 5% of all Units
tendered.

MacKenzie Patterson Fuller, Inc.

The names of the directors and executive officers of MacKenzie Patterson Fuller,
Inc. are set forth below.  Each  individual is a citizen of the United States of
America.  The principal  business address of MacKenzie  Patterson Fuller,  Inc.,
each Purchaser,  and each individual is 1640 School Street,  Moraga,  California
94556, and the business telephone number for each is 925-631-9100.

C.E. Patterson is President and a director of MacKenzie Patterson Fuller,  Inc.,
which acts as manager and general partner of a number of real estate  investment
vehicles,  and has served in those  positions  since January 1989. In 1981,  Mr.
Patterson founded Patterson Financial Services, Inc. (now MPF Advisers, Inc.), a
registered  investment  adviser  ("MPFA"),  with  Berniece  A.  Patterson,  as a
financial planning firm, and he has served as its President since that date. Mr.
Patterson  founded  Patterson Real Estate Services,  a licensed  California Real
Estate Broker,  in 1982. As President of MPFA, Mr.  Patterson is responsible for
all investment counseling  activities.  He supervises the analysis of investment
opportunities for the clients of the firm. Mr. Patterson has served as president
of Host Funding, Inc., an owner of lodging properties,  since December 1999. Mr.
Patterson is also an officer and  controlling  shareholder  of Cal-Kan,  Inc., a
closely  held  real  estate  investment  company.  Mr.  Patterson,  through  his
affiliates, manages a number of investment and real estate companies.

Berniece A. Patterson is a director of MacKenzie  Patterson Fuller, Inc. and has
served in that capacity  since January  1989.  In 1981,  Ms.  Patterson and C.E.
Patterson  established  MPFA. She has served as Chair of the Board and Secretary
of MPFA since that date.  Her  responsibilities  with MPFA include  oversight of
administrative  matters and  monitoring of past projects  underwritten  by MPFA.
Since  October 1990,  Ms.  Patterson  has served as Chief  Executive  Officer of
Pioneer  Health Care  Services,  Inc.,  and is  responsible  for the  day-to-day
operations of its three nursing homes and over 300 employees.

Glen W.  Fuller  became  senior  vice  president  and a  director  of  MacKenzie
Patterson  Fuller,  Inc. in May 2000. Since 2004 he has been a director and vice
president of MPFA. Prior to becoming senior vice president,  from August 1998 to
April 2000, he was with MacKenzie  Patterson Fuller, Inc. as a portfolio manager
and research  analyst.  Since December 1999, Mr. Fuller has served as an officer
and director of Host Funding,  Inc. Prior to joining MacKenzie Patterson Fuller,
Inc.,  from May 1996 to July 1998, Mr. Fuller ran the  over-the-counter  trading
desk for North Coast Securities Corp.  (previously  Morgan Fuller Capital Group)
with  responsibility  for both the  proprietary  and retail trading  desks.  Mr.
Fuller was also the registered  options principal and registered  municipal bond
principal for North Coast Securities, a registered broker dealer. Mr. Fuller was
formerly a NASD-registered options principal and registered bond principal,  and
he held his NASD Series 7, general securities license (now inactive). Mr. Fuller


                                       21


has also spent time  working  on the floor of the New York Stock  Exchange  as a
trading clerk and on the floor of the Pacific Stock Exchange in San Francisco as
an assistant specialist for LIT America.

Chip Patterson is senior vice president,  general counsel, and a director of the
MacKenzie  Patterson  Fuller,  Inc.  Since 2004 he has been a director  and vice
president of MPFA. Prior to joining  MacKenzie  Patterson  Fuller,  Inc. in July
2003, he was a securities and corporate  finance  attorney with the national law
firm of Davis Wright  Tremaine LLP from August 2000 to January 2003. From August
1997 to May 2000 he attended the  University  of Michigan  Law School,  where he
graduated magna cum laude with a Juris Doctor Degree.  Prior to law school, Chip
Patterson taught physics, chemistry, and math at the high school level for three
years,  from June 1994 to June 1997. He graduated with high  distinction and Phi
Beta Kappa from the University of California at Berkeley with a Bachelor of Arts
Degree in Political Science. He also has prior experience in sales,  retail, and
banking.

Christine Simpson is vice president of MacKenzie Patterson Fuller, Inc. and MPFA
and is  responsible  for the  day-to-day  management of research and  securities
purchases  and sales on behalf of the entities  managed by  MacKenzie  Patterson
Fuller,  Inc. Ms. Simpson has served in that position  since January 1997;  from
January 1994 until her promotion to vice president,  she was a research  analyst
with MacKenzie  Patterson  Fuller,  Inc. She joined MacKenzie  Patterson Fuller,
Inc. as an administrative assistant in July 1990.

Robert E. Dixon has served as an officer and director of Sutter Holding Company,
Inc. since March 2002.  Mr. Dixon  received his  Bachelor's  degree in economics
from the  University  of California at Los Angeles in 1992. He worked for Lehman
Brothers,  Inc. in equity sales and trading  during 1993 and 1994.  From October
1994 to June,  1996 he worked for  MacKenzie  Patterson,  Inc.  as a  securities
research  analyst.  Mr. Dixon became a Chartered  Financial Analyst in 1996, and
received his Master of Business Administration degree from Cornell University in
1998. In July of 1998 he began buying and selling securities for his own account
and that of the entities he  controls,  and he was  principally  been engaged in
that activity until May 2005,  when he rejoined MPFA. Mr. Dixon was a registered
representative of North Coast Securities from 1994 through 1997.

Andrea  K.  Meyer is vice  president  of  Trading  and  Portfolios  for MPFA and
MacKenzie  Patterson  Fuller,  Inc. As vice president of Trading and Portfolios,
Ms. Meyer is responsible  for handling the day-to-day  operations of the trading
department.  She graduated  from St. Mary's College of California in 1997 with a
Bachelor of Science in Business  Administration  with a concentration in Finance
and a Minor in Accounting.  Prior to joining MPFA in 1998, she worked for a year
for  State  Street  Bank  and  Trust,  one of  the  leading  financial  services
specialists worldwide, as a portfolio accountant.


                                       22