Exhibit (a)(1)



                      OFFER TO PURCHASE FOR CASH 1,518,800
                  EQUITY UNITS OF LIMITED PARTNERSHIP INTEREST
       (EACH CONSISTING OF ONE CLASS A INTEREST AND ONE CLASS B INTEREST)
                                       OF
                          CONCORD MILESTONE PLUS, L.P.
                                       AT
                                   $4 PER UNIT

   SUTTER OPPORTUNITY FUND 3, LLC; SUTTER OPPORTUNITY FUND 3 TAX EXEMPT, LLC;
  MPF-NY 2005, LLC; MPF DEWAAY PREMIER FUND 2, LLC; MPF FLAGSHIP FUND 10, LLC;
     MP VALUE FUND 8, LLC; MP FALCON FUND, LLC; MPF BLUE RIDGE FUND I, LLC;
      MPF BLUE RIDGE FUND II, LLC; MACKENZIE PATTERSON SPECIAL FUND 7, LLC;
        MACKENZIE PATTERSON SPECIAL FUND 6, LLC; MPF DEWAAY FUND 3, LLC;
  MPF DEWAAY FUND 4, LLC; MPF DEWAAY PREMIER FUND, LLC; MP INCOME FUND 16, LLC;
   MPF INCOME FUND 21, LLC; MPF INCOME FUND 22, LLC; MPF INCOME FUND 23, LLC;
   MPF FLAGSHIP FUND 9, LLC; MPF FLAGSHIP FUND 11, LLC; MP VALUE FUND 7, LLC;
   MP VALUE FUND 5, LLC; MP FALCON GROWTH FUND 2, LLC; AND MACKENZIE PATTERSON
                                  FULLER, INC.

                         (collectively the "Purchasers")

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

The  Purchasers  hereby  seek to  acquire  1,518,800  Equity  Units  of  limited
partnership  interest,  with each Equity Unit consisting of one Class A Interest
and One Class B Interest  (the Equity Units are  hereinafter  referred to as the
"Units") in CONCORD MILESTONE PLUS, L.P. (the "Partnership"). The Purchasers are
not affiliated with the Partnership or its general partner.  The general partner
of  the  Partnership  is  CM  Plus  Corporation  (the  "General  Partner").  The
Purchasers hereby offer to purchase 1,518,800 Units at a purchase price equal to
$4 per Unit, less the amount of any distributions  declared or made with respect
to the Units between  October 13, 2005 and November 12, 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 951 holders of record owning an aggregate of 1,518,800 units
as of December 31, 2005,  according to its Annual  Report on Form 10-KSB for the
fiscal year ending  December  31,  2004.  The  Purchasers  and their  affiliates
currently  beneficially own 64,024 Units, or 4.22% of the outstanding Units. The
1,518,800 Units subject to the Offer  constitute 100% of the outstanding  Units.
Consummation  of the Offer,  if all Units  sought are  tendered,  would  require
payment by the Purchasers of up to  $6,075,200.00  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 $4 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


                                       1


            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  $6.38 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 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  are offering to Purchase ANY and ALL Units pursuant
            to the terms of the Offer.

THE OFFER TO PURCHASE IS NOT CONDITIONED  UPON ANY MINIMUM NUMBER OF UNITS BEING
TENDERED. 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  prior to the
Expiration Date.  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.

October 13, 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  purple  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, or visit our website at www.mpfi.com (click on MPF Tenders).

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

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...............................................16
Section 8.  Future Plans......................................................16
Section 9. The Business of the Partnership....................................17
Section 10. Conflicts of Interest.............................................17
Section 11. Certain Information Concerning the Purchasers.....................17
Section 12. Source of Funds...................................................18
Section 13. Conditions of the Offer...........................................18
Section 14. Certain Legal Matters.............................................19
Section 15. Fees and Expenses.................................................20
Section 16. Miscellaneous.....................................................20
SCHEDULE I....................................................................21


                                       4


                               SUMMARY TERM SHEET

The Purchasers are offering to purchase any and all of the 1,518,800 outstanding
Units for $4 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 the  Purchasers
identified  in  the  Offer.  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  any and all  outstanding  Equity  Units of Limited
Partnership  Interest  (each a "Unit"),  each of which  consists  of one Class A
Interest and one Class B Interest,  in the  Company.  The  Purchasers  and their
affiliates currently beneficially own 64,024 of the outstanding Units. If all of
the  Units  sought  in this  Offer  are  purchased,  the  Purchasers  and  their
affiliates would beneficially own 100% of the outstanding Units.

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

We are offering to pay $4 per Unit,  net to you in cash,  less the amount of any
distributions  declared or made with  respect to the Units  between  October 13,
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 $6,075,200.00. The Purchasers have an aggregate
of  approximately  $60 million in 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 November 12, 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 any and all of the 1,518,800 outstanding Units
upon the terms and subject to the conditions of the Offer.

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 purple 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 December
12, 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 951 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
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


                                       6


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-KSB 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 2nd Quarter 2005 and sales of Units on secondary  markets at
$2.25 per Unit in May/June 2005,  respectively.  The American Partnership Board,
another independent,  third-party source,  reported no trades in the previous 12
months. 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.  Certain  of the  Purchasers  completed  a tender  offer in June  2005
pursuant  to which  they  purchased  64,024  Units at a price of $2.25 per Unit.
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  $6.38 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 CONCORD MILESTONE PLUS, L.P.:

                                  INTRODUCTION

      The  Purchasers  hereby  offer  to  purchase  up to  1,518,800  Units at a
purchase  price  of $4  per  Unit  ("Offer  Price"),  less  the  amount  of  any
distributions  declared or paid with  respect to the Units  between  October 13,
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  October 13,  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 200 CONGRESS PARK DRIVE, SUITE 103,
DELRAY BEACH, FLORIDA 33445, and its phone number is (561) 394-9260

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 $4 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  $6.38 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.  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.

Establishment of the Offer Price

      The Purchasers have set the Offer Price at $4 per Unit, less the amount of
any distributions declared or made with respect to the Units between October 13,
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  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.


                                       8


      The Partnership made the following statements in its Annual Report on Form
10-KSB  for the fiscal  year  ending  December  31,  2004:  "Class A and Class B
Interests  are not traded on any  established  public  trading  market or on any
national  securities  exchange  and are not  quoted  on any  national  quotation
system.."  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 2nd Quarter 2005 and sales of Units on secondary  markets at
$2.25 per Unit in May/June 2005,  respectively.  The American Partnership Board,
another independent,  third-party source,  reported no trades in the previous 12
months. 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.  Certain  of the  Purchasers  completed  a tender  offer in June  2005
pursuant to which they purchased 64,024 Units at a price of $2.25 per Unit.

      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-KSB 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 10%  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-QSB for the second quarter ended June 30, 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  $6.38  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 given below:


                                       9


    ----------------------------------------------------------------------------
    Gross valuation of partnership properties                       $24,040,000
    ----------------------------------------------------------------------------
    Less: Selling Costs at 3%                                          (721,000)
    ----------------------------------------------------------------------------
    Plus: Net Current Assets                                          1,365,000
    ----------------------------------------------------------------------------
    Less: Notes Payable                                             (14,993,000)
    ----------------------------------------------------------------------------
    Estimated net valuation of your partnership                      $9,691,000
    ----------------------------------------------------------------------------
    Percentage of estimated net valuation allocated to holders of
    units based upon subordinated general partner participation             100%
    ----------------------------------------------------------------------------
    Estimated net valuation of units                                 $9,691,000
    ----------------------------------------------------------------------------
    Total number of units                                             1,518,800
    ----------------------------------------------------------------------------
    Estimated valuation per unit                                          $6.38
    ----------------------------------------------------------------------------

      The Offer Price  represents  the price at which the Purchasers are willing
to purchase  Units.  The Purchasers  arrived at the $4 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  1,518,800  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 any and all of
the 1,518,800 outstanding Units. (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 November 12, 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.  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.

      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.

      If any  tendered  Units are not  purchased  for any reason,  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.


                                       11


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 purple 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 November 12, 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.

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.


                                       12


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  December 12,
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 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  prior to the Expiration  Date. 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


                                       13


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,  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, 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.  We cannot assure you that the Partnership will not be treated as a
publicly traded  partnership  because the IRS could determine that the Units are
readily traded on a secondary  market by virtue of the fact that there have been
some  tender  offers  and  auction  trades  of  Units,   however   unlikely  and
inconsistent with the Code that would be.

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


                                       14


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  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.


                                       15


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 951 limited partners as of its
most recent fiscal year end, but the  Purchasers  are offering to purchase up to
1,518,800 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 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  1,518,800  Units.  If the  Purchasers  acquire  fewer than  1,518,800  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


                                       16


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  1,518,800
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
SUTTER  OPPORTUNITY  FUND 3, LLC;  SUTTER  OPPORTUNITY  FUND 3 TAX EXEMPT,  LLC;
MPF-NY 2005,  LLC; MPF DEWAAY PREMIER FUND 2, LLC; MPF FLAGSHIP FUND 10, LLC; MP
VALUE FUND 8, LLC; MP FALCON  FUND,  LLC;  MPF BLUE RIDGE FUND I, LLC;  MPF BLUE
RIDGE FUND II, LLC; MACKENZIE PATTERSON SPECIAL FUND 7, LLC; MACKENZIE PATTERSON
SPECIAL  FUND 6, LLC; MPF DEWAAY FUND 3, LLC; MPF DEWAAY FUND 4, LLC; MPF DEWAAY
PREMIER  FUND,  LLC; MP INCOME FUND 16, LLC; MPF INCOME FUND 21, LLC; MPF INCOME
FUND 22, LLC; MPF INCOME FUND 23, LLC;  MPF  FLAGSHIP  FUND 9, LLC; MPF FLAGSHIP
FUND 11, LLC; MP VALUE FUND 7, LLC; MP VALUE FUND 5, LLC; MP FALCON  GROWTH FUND
2, LLC; AND MACKENZIE  PATTERSON  FULLER,  INC. 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  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.


                                       17


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
$6,075,200.00 would be required to purchase 1,518,800 Units, if tendered, and an
additional  $37,000  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. As of the Offer Date,  the  Purchasers are unaware of any such
required authorizations, approvals, or waiting periods relating to this Offer.

      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  determination 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.

October 13, 2005


                                       20


                                   SCHEDULE I

                 THE PURCHASERS AND THEIR RESPECTIVE PRINCIPALS

      The Purchasers are SUTTER OPPORTUNITY FUND 3, LLC; SUTTER OPPORTUNITY FUND
3 TAX EXEMPT,  LLC;  MPF-NY  2005,  LLC;  MPF DEWAAY  PREMIER  FUND 2, LLC;  MPF
FLAGSHIP FUND 10, LLC; MP VALUE FUND 8, LLC; MP FALCON FUND, LLC; MPF BLUE RIDGE
FUND I, LLC; MPF BLUE RIDGE FUND II, LLC;  MACKENZIE  PATTERSON  SPECIAL FUND 7,
LLC; MACKENZIE PATTERSON SPECIAL FUND 6, LLC; MPF DEWAAY FUND 3, LLC; MPF DEWAAY
FUND 4, LLC; MPF DEWAAY  PREMIER  FUND,  LLC; MP INCOME FUND 16, LLC; MPF INCOME
FUND 21, LLC;  MPF INCOME FUND 22, LLC;  MPF INCOME FUND 23, LLC;  MPF  FLAGSHIP
FUND 9, LLC; MPF  FLAGSHIP  FUND 11, LLC; MP VALUE FUND 7, LLC; MP VALUE FUND 5,
LLC; MP FALCON GROWTH FUND 2, LLC; AND MACKENZIE  PATTERSON FULLER, INC. Each of
the  entity  Purchasers,   except  for  MacKenzie   Patterson  Fuller,  Inc.  (a
corporation),   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: 4%, 1%, 10%, 5%,
5%,  2%, 3%, 4%, 2%, 2%, 2%, 4%, 4%, 4%, 2%, 4%, 4%, 4%, 4%, 4%, 2%, 2%, 2%, and
16%,  respective to the order the Purchasers are listed above. 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 10% 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  previously  served as
president of Host Funding,  Inc., an owner of lodging properties,  from December
1999 through 2003. 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 Santa Rita Care  Center,  LLC and is
responsible  for the  day-to-day  operations of their two nursing homes and over
200 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.  From  December  1999 to 2003,  Mr.  Fuller  served as an
officer and director of Host Funding, Inc. Prior to joining


                                       21


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 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 is senior vice  president  and a director of MPFA and  MacKenzie
Patterson  Fuller,  Inc.  and 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