Exhibit (a)(1)



                      OFFER TO PURCHASE FOR CASH 1,000,000
                             SHARES OF COMMON STOCK
                                       OF
                            BELLAVISTA CAPITAL, INC.
                                       AT
                                 $2.25 PER SHARE

   SUTTER OPPORTUNITY FUND 3, LLC; SUTTER OPPORTUNITY FUND 3 TAX EXEMPT, LLC;
 MPF-NY 2005, LLC; MPF BLUE RIDGE FUND I, LLC; MPF BLUE RIDGE FUND II, LLC; MPF
FLAGSHIP FUND 11; MP VALUE FUND 7, LLC; MACKENZIE PATTERSON SPECIAL FUND 5, LLC;
  MACKENZIE PATTERSON SPECIAL FUND 7, LLC; MACKENZIE PATTERSON SPECIAL FUND 6,
 LLC; MACKENZIE PATTERSON SPECIAL FUND 6-A, LLC; MPF FLAGSHIP FUND 10, LLC; MPF
DEWAAY PREMIER FUND 2, LLC; MPF DEWAAY FUND 3, LLC; AND MPF INCOME FUND 23, LLC
                         (collectively the "Purchasers")

      THE OFFER,  WITHDRAWAL  RIGHTS,  AND PRORATION PERIOD WILL EXPIRE AT 12:00
      MIDNIGHT,  PACIFIC  TIME,  ON  NOVEMBER  28,  2005,  UNLESS  THE  OFFER IS
      EXTENDED.

The  Purchasers  hereby seek to acquire  1,000,000  Shares of common  stock (the
"Shares") in BELLAVISTA CAPITAL,  INC. (the  "Corporation").  The Purchasers are
not affiliated  with the Corporation or its  management.  The Purchasers  hereby
offer to purchase 1,000,000 Shares at a purchase price equal to $2.25 per Share,
less the amount of any  dividends  declared  or made with  respect to the Shares
between October 17, 2005 and November 28, 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
dividends made or declared  prior to the Expiration  Date. Any dividends 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 Shareholders to the
Purchasers.

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

The  Corporation  had 958 holders of record  (according to the Corporation as of
June 22, 2005, after reduction for the purchases by the Purchasers  and/or their
affiliates  earlier this year) owning an  aggregate of  14,991,325  shares as of
June 30,  2005,  according to its  Quarterly  Report on Form 10-Q for the fiscal
quarter  ending June 30, 2005. The  Purchasers  and their  affiliates  currently
beneficially  own  273,908  Shares,  or 1.83%  of the  outstanding  Shares.  The
1,000,000  Shares  subject  to the  Offer  constitute  6.67% of the  outstanding
Shares.  Consummation  of the Offer,  if all Shares sought are  tendered,  would
require payment by the Purchasers of up to $2,250,000.00  in aggregate  purchase
price, which the Purchasers intend to fund out of their current working capital.

Holders of Shares ("Shareholders") are urged to consider the following factors:

      o     Shareholders who tender their Shares will give up the opportunity to
            participate  in any future  benefits  from the  ownership of Shares,
            including   potential  future  dividends  by  the  Corporation  from
            property  operations  or  dispositions,  and the purchase  price per
            Share payable to a tendering  Shareholder  by the  Purchasers may be
            less than the total amount which might  otherwise be received by the
            Shareholder with respect to the Share from the Corporation.

      o     The Purchasers are making the Offer for investment purposes and with
            the  intention of making a profit from the  ownership of the Shares.
            In  establishing   the  purchase  price  of  $2.25  per  Share,  the
            Purchasers  are  motivated to establish the lowest price which might
            be  acceptable  to  Shareholders  consistent  with  the  Purchasers'
            objectives.  There is no public  market for the Shares,  and neither
            the  Shareholders  nor the  Purchasers  have any accurate  means for
            determining  the actual present value of the Shares.  Although there
            can be no  certainty as to the actual  present  value of the Shares,
            the  Corporation  has estimated that the  Corporation  could have an
            estimated  liquidation  value  of  approximately  $4.24  per  Share,
            according to its letter to  Shareholders  dated  October 4, 2005. It
            should  be  noted,  however,  that the  Purchasers  have not made an
            independent appraisal of the Shares or the Corporation's assets, and
            are not qualified to appraise


                                       1


            real estate. Furthermore, there can be no assurance as to the timing
            or amount of any future Corporation  dividends,  and there cannot be
            any assurance that the Corporation's estimate accurately reflects an
            approximate value of the Shares or that the actual amounts which may
            be  realized  by holders  for the Shares 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 Shareholders have been paid.

      o     The Offer  allows  Shareholders  the option to sell "All or None" of
            their  Shares,  thereby  allowing  Shareholders  the option to avoid
            proration if more than 1,000,000  Shares are tendered.  See "Section
            2--Acceptance  for Payment and  Payment for Shares;  Proration"  and
            "Section  4--Withdrawal  Rights;  Automatic  Withdrawal Option." The
            Purchasers  may accept  only a portion of the Shares  tendered  by a
            Shareholder  if a total of more than  1,000,000  Shares are tendered
            and the Shareholder does not select the "All or None" option.

THE OFFER TO PURCHASE IS NOT CONDITIONED UPON ANY MINIMUM NUMBER OF SHARES BEING
TENDERED.  IF MORE THAN 1,000,000 SHARES ARE VALIDLY TENDERED AND NOT WITHDRAWN,
THE  PURCHASERS  WILL  ACCEPT  FOR  PURCHASE  1,000,000  SHARES  FROM  TENDERING
SHAREHOLDERS  (WHO DO NOT ELECT THE "ALL OR NONE"  OPTION) ON A PRO RATA  BASIS,
SUBJECT TO THE TERMS AND CONDITIONS  HEREIN. A SHAREHOLDER MAY TENDER ANY OR ALL
SHARES OWNED BY SUCH SHAREHOLDER.

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 Shares,  (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 Shares,  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  Shareholders  in a manner  reasonably  designed to
inform  Shareholders  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 17, 2005


                                       2


IMPORTANT

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

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

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

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

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

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

The Corporation 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 Shares; Proration..........11
Section 3.  Procedures for Tendering Shares...................................12
Section 4.  Withdrawal Rights.................................................13
Section 5.  Extension of Tender Period; Termination; Amendment................14
Section 6.  Material Federal Income Tax Consequences..........................14
Section 7.  Effects of the Offer..............................................15
Section 8.  Future Plans......................................................15
Section 9.  The Business of the Partnership...................................16
Section 10. Conflicts of Interest.............................................16
Section 11. Certain Information Concerning the Purchasers.....................16
Section 12. Source of Funds...................................................17
Section 13. Conditions of the Offer...........................................17
Section 14. Certain Legal Matters.............................................18
Section 15. Fees and Expenses.................................................19
Section 16. Miscellaneous.....................................................19
SCHEDULE I....................................................................20


                                       4


                               SUMMARY TERM SHEET

The  Purchasers  are offering to purchase up to  1,000,000  Shares for $2.25 per
Share  in  cash.  The  following  are  some  of the  questions  that  you,  as a
Shareholder of the  Corporation,  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 Shares is being made  jointly by Sutter  Opportunity
Fund 3, LLC; Sutter  Opportunity  Fund 3 Tax Exempt,  LLC; MPF-NY 2005, LLC; MPF
Blue Ridge Fund I, LLC; MPF Blue Ridge Fund II, LLC;  MPF  Flagship  Fund 11; MP
Value Fund 7, LLC; MacKenzie  Patterson Special Fund 5, LLC; MacKenzie Patterson
Special  Fund  7,  LLC;  MacKenzie  Patterson  Special  Fund 6,  LLC;  MacKenzie
Patterson  Special Fund 6-A, LLC; MPF Flagship Fund 10, LLC; MPF DeWaay  Premier
Fund 2, LLC;  MPF DeWaay Fund 3, LLC;  and MPF Income Fund 23, LLC.  Each of the
entity  Purchasers  is a real  estate  investment  fund  managed  or  advised by
MacKenzie Patterson Fuller, Inc., a private,  independent real estate investment
firm.  None  of  these  entities  is  affiliated  with  the  Corporation  or its
management.

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

We are  seeking to  purchase  1,000,000  Shares of common  stock,  which are the
"Shares" issued to investors in the Corporation.

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

We are offering to pay $2.25 per Share,  net to you in cash,  less the amount of
any dividends  declared or made with respect to the Shares  between  October 17,
2005 and the date the Offer  expires.  The Offer  price  would be reduced by the
amount of dividends made or declared prior to the Expiration Date (however,  the
Corporation  has said it will not be paying  dividends).  Any dividends  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 Shareholders to the
Purchasers.  If you tender your Shares 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 Shares  sought is  purchased,  the  Purchasers'  capital
commitment will be approximately $2,250,000.00. The Purchasers have an aggregate
of  approximately  $35 million in total assets at their disposal to fund payment
to selling Shareholders. 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 Corporation, 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 28, 2005,
to decide whether to tender your Shares in the Offer.


                                       5


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

The  Purchasers  desire to purchase  up to  1,000,000  Shares.  If the number of
Shares validly tendered and not properly withdrawn on or prior to the Expiration
Date is less than or equal to 1,000,000, we will purchase all Shares so tendered
and not  withdrawn,  upon the terms and subject to the  conditions of the Offer.
However,  if more than 1,000,000  Shares are so tendered and not  withdrawn,  we
will accept for  payment  and pay for  1,000,000  Shares so  tendered,  pro rata
according to the number of Shares so tendered,  adjusted by rounding down to the
nearest whole number of Shares  tendered by each  Shareholder to avoid purchases
of fractional Shares, as appropriate.  However, you have the option to sell "All
or None" of your  shares  by  checking  the  appropriate  box on the  Letter  of
Transmittal.  If you check that box, we will only purchase your Shares if we can
purchase  all of your  Shares;  otherwise,  you will be deemed to  automatically
withdraw your tender. See "Tender Offer -- Section 2. Acceptance for Payment and
Payment for Shares; Proration" and "Section 4. Withdrawal Rights."

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 Shares
tendered,  the availability of financing,  or the success of the offer. However,
we may not be obligated to purchase any Shares if certain conditions occur, such
as legal or government  actions which would prohibit the purchase.  Furthermore,
we are not obligated to purchase any Shares which are validly tendered if, among
other  things,  there is a material  adverse  change in the  Corporation  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 SHARES I TENDER?

Upon the Expiration of the Offer and our acceptance of the Shares you tender, we
will  pay you  upon  the  earlier  of  receipt  of your  share  certificates  or
confirmation from the Corporation that you own the Shares.

HOW DO I TENDER MY SHARES?

To tender  your  Shares,  you must  deliver a  completed  Letter of  Transmittal
(printed on blue 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 SHARES?

You can  withdraw  previously  tendered  Shares at any time  until the Offer has
expired and, if we have not agreed to accept your Shares for payment by December
16, 2005,  you can withdraw  them at any time after such time until we do accept
your Shares for payment.

HOW DO I WITHDRAW PREVIOUSLY TENDERED SHARES?

To  withdraw  Shares,  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 Shares.

WHAT DOES THE CORPORATION THINK OF THE OFFER?

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


                                       6


WILL THE CORPORATION CONTINUE AS A PUBLIC COMPANY?

The Corporation reported 958 holders of its outstanding Shares (according to the
Corporation  as of June 22,  2005,  after  reduction  for the  purchases  by the
Purchasers  and/or their  affiliates  earlier this year). If the total number of
Shareholders  is below 300, the  Corporation 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  Shareholders  falling below the 300 holder level.
However, there has never been a public trading market for the Shares and none is
expected to develop,  so the  Corporation's  status as a public company will not
affect a trading market in the Shares. A change in the Corporation's status as a
public company could reduce the information  available to Shareholders about the
Corporation  in the  event  the  information  provided  to  Shareholders  by the
Corporation 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 SHARES?

The Purchasers do not anticipate that Shares held by non-tendering  Shareholders
will be affected by the completion of the offer.

WHAT ARE THE PURCHASERS' FUTURE INTENTIONS CONCERNING THE CORPORATION?

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

WHAT IS THE MARKET VALUE OF MY SHARES?

The Shares do not have a readily  ascertainable  market  value,  and neither the
Shareholders  nor the  Purchasers  have any accurate means for  determining  the
actual present value of the Shares.  According to the Corporation,  "There is no
public market for shares nor is it anticipated that any public market for shares
will develop." (Quarterly Report on Form 10-Q for the fiscal quarter ending June
30, 2005).  The Purchasers are unaware of any trading in the Shares on secondary
markets  other  than a tender  offer by  certain  of the  Purchasers  and  their
affiliates  in June 2005,  pursuant to which they  purchased  273,908  Shares at
$2.25 per Share.  Although  there can be no certainty  as to the actual  present
value of the Shares,  the  Corporation  has estimated  that the  Corporation  an
estimated Net Realizable Value of approximately $4.24 per Share according to its
Form 10-Q for the period  ending  June 30,  2005.  It should be noted,  that the
Purchasers  have  not  made  an  independent  appraisal  of  the  Shares  or the
Corporation's   assets,   and  are  not   qualified  to  appraise  real  estate.
Accordingly, there can be no assurance that this estimate accurately reflects an
approximate value of the Shares or that the actual amounts which may be realized
by Shareholders 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 Shareholders of BELLAVISTA CAPITAL, INC.:

                                  INTRODUCTION

      The  Purchasers  hereby  offer to  purchase  up to  1,000,000  Shares at a
purchase  price of $2.25  per  Share  ("Offer  Price"),  less the  amount of any
dividends  declared or paid with respect to the Shares between October 17, 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
dividends declared or paid since October 17, 2005. Shareholders who tender their
Shares will not be obligated to pay any Corporation  transfer fees, or any other
fees,  expenses or  commissions  in  connection  with the tender of Shares.  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
Corporation or the  Corporation's  management.  The address of the Corporation's
principal  executive  offices is 420 Florence  Street Suite 200,  Palo Alto,  CA
94301, and its phone number is (650) 328-3060

Shareholders are urged to consider the following factors:

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

      o     The Corporation has decided to cancel all share  redemptions and all
            dividends for at least three years (according to the Form 8-K filed

      o     Shareholders who tender their Shares will give up the opportunity to
            participate  in any future  benefits  from the  ownership of Shares,
            including  potential  future dividends by the Corporation from asset
            dispositions or operations from future development,  if any, and the
            purchase  price per Share payable to a tendering  Shareholder by the
            Purchasers  may be less than the total amount which might  otherwise
            be received by the  Shareholder  with  respect to the Share from the
            Corporation.

      o     The Purchasers are making the Offer for investment purposes and with
            the  intention of making a profit from the  ownership of the Shares.
            In  establishing   the  purchase  price  of  $2.25  per  Share,  the
            Purchasers  are  motivated to establish the lowest price which might
            be  acceptable  to  Shareholders  consistent  with  the  Purchasers'
            objectives.  There is no public  market for the Shares,  and neither
            the  Shareholders  nor the  Purchasers  have any accurate  means for
            determining  the actual present value of the Shares.  Although there
            can be no  certainty as to the actual  present  value of the Shares,
            the  Corporation has estimated that the Corporation an estimated Net
            Realizable Value of  approximately  $4.24 per Share according to its
            Form 10-Q for the period  ending June 30, 2005.  It should be noted,
            however,  that the Purchasers have not made an independent appraisal
            of the Shares or the Corporation's  assets, and are not qualified to
            appraise  real estate.  Furthermore,  although the  Corporation  has
            announced  that it is  attempting  to sell its  remaining  property,
            there can be no  assurance  as to the timing or amount of any future
            Corporation  dividends,  and  there  can be no  assurance  that  the
            Purchasers' estimate accurately reflects an approximate value of the
            Shares or that the actual  amounts  which may be realized by holders
            for the Shares 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 Shareholders have been paid.

      o     The Purchasers may accept only a portion of the Shares tendered by a
            Shareholder in the event a total of more than  1,000,000  Shares are
            tendered,  although the  Shareholder  has the option to sell "All or
            None" and avoid any proration. See


                                       8


Establishment of the Offer Price

      The  Purchasers  have set the  Offer  Price at $2.25 per  Share,  less the
amount of any  dividends  declared  or made with  respect to the Shares  between
October 17, 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 Shares and the  resulting
lack of liquidity of an investment in the Corporation;  (ii) the estimated value
of the Corporation's  assets;  and (iii) the costs to the Purchasers  associated
with acquiring the Shares.

      The Corporation  made the following  statements in its Quarterly Report on
Form 10-Q for the fiscal  quarter  ending June 30, 2005:  "There is currently no
public trading market for our stock." The lack of any public market for the sale
of Shares means that Shareholders have limited alternatives if they seek to sell
their Shares.  As a result of such limited  alternatives for  Shareholders,  the
Purchasers  may not need to offer as high a price for the  Shares 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 Shares upon
consummation  of the purchase.  The Purchasers are unaware of any trading in the
Shares  on  secondary  markets  other  than a  tender  offer by  certain  of the
Purchasers and their  affiliates in June 2005,  pursuant to which they purchased
273,908 Shares at $2.25 per Share.

      The  Purchasers  are  offering  to purchase  Shares  which are an illiquid
investment and are not offering to purchase the Corporation's underlying assets.
Although there can be no certainty as to the actual present value of the Shares,
the  Corporation  has estimated that the Corporation an estimated Net Realizable
Value of approximately $4.24 per Share according to its Form 10-Q for the period
ending June 30, 2005.  The valuation is based upon the sale of the assets of the
Corporation,  but such assets may not be liquidated for an indefinite  period of
time.  Accordingly,  the underlying  asset value of the  Corporation is only one
factor used by the Purchasers in arriving at the Offer Price.

      The Offer Price  represents  the price at which the Purchasers are willing
to purchase Shares.  The Purchasers arrived at the $2.25 Offer Price by applying
a liquidity discount to the Corporation's  estimated Net Realizable Value of the
Corporation's assets. The Purchasers apply such a discount with the intention of
making a profit by holding on to the Shares until the Corporation is liquidated,
hopefully  at close to the full Net  Realizable  Value or more.  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  Shares  may be  relevant  to  Shareholders.  Shareholders  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 Shares.

      The Offer is not made with any  current  view toward or plan or purpose of
acquiring  Shares 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  1,000,000  Shares  pursuant to this Offer,
may consider future offers. Factors affecting the Purchasers' future interest in
acquiring  additional  Shares  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 Shares or
actions by unrelated parties to tender for or purchase Shares, the status of and
changes  and trends in the  Corporation'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  Corporation or its management,  has been
derived from  information  provided in reports filed by the Corporation with the
Securities and Exchange Commission.

      Tendering  Shareholders  will  not  be  obligated  to pay  transfer  fees,
brokerage  fees,  or  commissions  on the sale of the  Shares to the  Purchasers
pursuant to the Offer. The Purchasers will pay all charges and expenses incurred
in connection with the Offer. The Purchasers  desire to purchase up to 1,000,000
Shares.  If the number of Shares validly tendered and not properly  withdrawn on
or prior to the  Expiration  Date is less  than or equal to  1,000,000,  we will
purchase all Shares so tendered and not withdrawn, upon the terms and subject to
the conditions of the Offer.


                                       9


However,  if more than 1,000,000  Shares are so tendered and not  withdrawn,  we
will accept for  payment  and pay for  1,000,000  Shares so  tendered,  pro rata
according to the number of Shares so tendered,  adjusted by rounding down to the
nearest whole number of Shares  tendered by each  Shareholder to avoid purchases
of  fractional  Shares,  as  appropriate.  (See  "Tender  Offer  --  Section  2.
Acceptance for Payment and Payment for Shares; Proration.")

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

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


                                       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 Shares  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 28, 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 Shares  tendered,  terminate  the Offer and return  all  tendered  Shares to
tendering  Shareholders,  (ii) waive all the unsatisfied conditions and, subject
to complying with applicable  rules and regulations of the Commission,  purchase
all Shares validly tendered, (iii) extend the Offer and, subject to the right of
Shareholders  to withdraw  Shares until the Expiration  Date,  retain the Shares
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 Shares upon the earlier of
receipt of your share certificates or confirmation from the Corporation that you
own the Shares,  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 Shares 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 Shares as offered herein.

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

      The Purchasers desire to purchase up to 1,000,000 Shares. If the number of
Shares validly tendered and not properly withdrawn on or prior to the Expiration
Date is less than or equal to 1,000,000, we will purchase all Shares so tendered
and not  withdrawn,  upon the terms and subject to the  conditions of the Offer.
However,  if more than 1,000,000  Shares are so tendered and not  withdrawn,  we
will accept for  payment  and pay for  1,000,000  Shares so  tendered,  pro rata
according to the number of Shares so tendered,  adjusted by rounding down to the
nearest whole number of Shares  tendered by each  Shareholder to avoid purchases
of fractional Shares, as appropriate.

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

      Shareholders may indicate,  by checking a box on the Letter of Transmittal
(the "All or None Box"),  that they only wish to sell their  Shares if they will
be able to sell all of their  Shares,  without any  proration.  See  "Withdrawal
Rights." If more than  1,000,000  Shares  have been  properly  tendered  without
checking the All or None Box, then the above description of proration will apply
only to tenders of such Shares that do not have the All or None Box checked.

      For purposes of the Offer, the Purchasers shall be deemed to have accepted
for  payment  (and  thereby  purchased)  tendered  Shares  when,  as  and if the
Purchasers  give oral or written  notice to the  Depositary  of the  Purchasers'
acceptance for payment of such Shares pursuant to the Offer.  Upon the terms and
subject to the conditions of the Offer, payment for Shares 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  Shareholders  for the
purpose of


                                       11


receiving  payment from the  Purchasers  and  transmitting  payment to tendering
Shareholders.

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

      If any tendered Shares are not purchased for any reason (other than due to
proration as described  above),  the Letter of Transmittal  with respect to such
Shares  not  purchased  will be of no  force  or  effect.  If,  for  any  reason
whatsoever,  acceptance  for payment  of, or payment  for,  any Shares  tendered
pursuant  to the Offer is  delayed  or the  Purchasers  are unable to accept for
payment,  purchase  or pay for Shares  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 Shares and such
Shares 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  Shares  deposited  by or on  behalf of the  Shareholder
promptly after the  termination or withdrawal of a tender offer),  except to the
extent that the  tendering  Shareholders  are entitled to  withdrawal  rights as
described in Section 4.

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

Section 3. Procedures for Tendering Shares.

Valid  Tender.  For  Shares 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 blue  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 Shareholder  may tender any or all Shares
owned by such Shareholder.

In order for a tendering Shareholder to participate in the Offer, Shares must be
validly  tendered and not withdrawn prior to the Expiration Date, which is 12:00
midnight,  Pacific  Time,  on November 28, 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  Shareholder  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 Shares purchased  pursuant to the Offer, a tendering  Shareholder must
provide the Depositary with such Shareholder's  correct taxpayer  identification
number and make certain  certifications  that such Shareholder is not subject to
backup federal income tax withholding. Each tendering Shareholder must insert in
the Letter of Transmittal the Shareholder'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.)

Other  Requirements.  By executing a Letter of Transmittal as set forth above, a
tendering  Shareholder  irrevocably  appoints the designees of the Purchasers as
such  Shareholder's   proxies,  in  the  manner  set  forth  in  the  Letter  of
Transmittal,  each with full power of  substitution,  to the full extent of such
Shareholder's rights with respect to the Shares tendered by such Shareholder and
accepted for payment by the Purchasers. Such appointment will be effective when,
and only to the extent that, the Purchasers accept such Shares for payment. Upon
such acceptance for payment,  all prior proxies given by such  Shareholder  with
respect  to such  Shares  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 Shares,  be empowered to
exercise all voting and other rights of such  Shareholder  as they in their sole
discretion may deem proper at any meeting of Shareholders, by written consent or
otherwise. In addition, by executing a Letter of Transmittal, a Shareholder also
assigns to the Purchasers all of the  Shareholder's  rights to receive dividends
from the  Corporation  with respect to Shares which are accepted for payment and
purchased  pursuant to the Offer,  other than those  dividends  declared or paid
during the period commencing on the Offer Date and terminating on the Expiration
Date.


                                       12


Determination of Validity; Rejection of Shares; 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 Shares
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 Shares 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  Shares  of any
particular  Shareholder,  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 Shares or will incur any
liability for failure to give any such notification.

A tender  of Shares  pursuant  to any of the  procedures  described  above  will
constitute  a  binding  agreement  between  the  tendering  Shareholder  and the
Purchasers upon the terms and subject to the conditions of the Offer,  including
the  tendering   Shareholder's   representation   and  warranty  that  (i)  such
Shareholder  owns the Shares  being  tendered  within the  meaning of Rule 14e-4
under the  Exchange  Act and (ii) the  tender of such Share  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  Shareholders  who have granted options to sell or
purchase the Shares,  hold option  rights to acquire such  securities,  maintain
"short"  positions in the Shares (i.e., have borrowed the Shares) or have loaned
the Shares to a short seller.  A Shareholder  will be deemed to tender Shares in
compliance  with Rule 14e-4 and the Offer if the  holder is the record  owner of
the Shares and the holder (i) delivers  the Shares  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 Shares  pursuant  to the Offer are  irrevocable,  provided  that
Shares 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 16,
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 Shares
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, Shares is delayed for any reason or if the
Purchasers  are  unable to  purchase  or pay for Shares  for any  reason,  then,
without prejudice to the Purchasers' rights under the Offer, tendered Shares may
be  retained  by the  Depositary  on  behalf  of the  Purchasers  and may not be
withdrawn  except to the extent  that  tendering  Shareholders  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 Shares  properly  withdrawn will be deemed not to be validly  tendered
for purposes of the Offer.  Withdrawn  Shares may be  re-tendered,  however,  by
following  the  procedures  described  in  Section  3 at any  time  prior to the
Expiration Date.

      Automatic Withdrawal Option.  Shareholders may indicate, by checking a box
on the Letter of  Transmittal  (the "All or None  Box"),  that they only wish to
sell their Shares if they will be able to sell all of their Shares,  without any
proration.  If at any time  during  the day of the  Expiration  Date  more  than
1,000,000  Shares have been Properly  Tendered,  unless the Purchaser amends the
Offer to increase the number of Shares to be purchased, the


                                       13


Purchaser  will deem all Shares from  Shareholders  that checked the All or None
Box to be withdrawn and not validly tendered for purposes of the Offer.  Neither
the  Purchaser  nor any other  person  will be under any duty to give any notice
that such  automatic  withdrawal  will  occur.  Shareholders  may  change  their
election  whether or not to check the All or None Box at any time on or prior to
the  Expiration  Date by  submitting  a new  Letter of  Transmittal  with  their
preferred election, in the manner described in Section 3 herein.

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 Shares 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 Shares 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 Shares 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 to  disseminate  to
Shareholders 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 Shares) are delayed in their payment for
Shares or are unable to pay for  Shares  pursuant  to the Offer for any  reason,
then,  without  prejudice  to  the  Purchasers'  rights  under  the  Offer,  the
Depositary  may retain  tendered  Shares on behalf of the  Purchasers,  and such
Shares may be withdrawn  to the extent  tendering  Shareholders  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 Shares 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  the  earlier  of your  share  certificates  or  confirmation  from  the
Corporation that you own the Shares.

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

Section 6. Material  Federal  Income Tax  Consequences.  THE FEDERAL  INCOME TAX
DISCUSSION  SET FORTH  BELOW DOES NOT PURPORT TO ADDRESS ALL ASPECTS OF TAXATION
THAT MAY BE RELEVANT TO A PARTICULAR  SHAREHOLDER.  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 Shareholders (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  SHAREHOLDER  TENDERING  SHARES SHOULD CONSULT SUCH  SHAREHOLDER'S  OWN TAX
ADVISOR AS TO THE PARTICULAR TAX  CONSEQUENCES TO SUCH  SHAREHOLDER OF ACCEPTING
THE OFFER, INCLUDING THE APPLICATION OF THE ALTERNATIVE MINIMUM TAX AND FEDERAL,


                                       14


FOREIGN, STATE, LOCAL AND OTHER TAX LAWS.

Gain or Loss. A taxable Shareholder will recognize a gain or loss on the sale of
such  Shareholder's  Shares in an amount equal to the difference between (i) the
amount realized by such Shareholder on the sale and (ii) such  Shareholder's tax
basis in the Shares sold. If the  Shareholder  reports a loss on the sale,  such
loss  generally  could not be  currently  deducted  by such  Shareholder  except
against such Shareholder's capital gains from other investments.

      The tax basis in the Shares of a Shareholder  will depend upon  individual
circumstances.  Each  Shareholder who plans to tender  hereunder  should consult
with the  Shareholder's own tax advisor as to the Shareholder's tax basis in the
Shareholder's Shares and the resulting tax consequences of a sale.

      A tax-exempt  Shareholder  (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  Shares
pursuant to the Offer,  assuming that such  Shareholder does not hold its Shares
as a "dealer" and has not acquired such Shares with debt financed proceeds.

Section 7. Effects of the Offer.

Limitations  on Resales.  The  Purchasers  do not believe the  provisions of the
Corporation's  Articles of  Incorporation  should  restrict  transfers of Shares
pursuant to the Offer.

Effect on  Trading  Market.  If a  substantial  number of Shares  are  purchased
pursuant  to the  Offer  the  result  would  be a  reduction  in the  number  of
Shareholders. 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  Shares  and none is  expected  to
develop.  Therefore,  the Purchasers do not believe a reduction in the number of
Shareholders will materially further restrict the Shareholders'  ability to find
purchasers for their Shares through secondary market transactions.

Voting Power of Purchasers.  If the Purchasers  acquire a significant  number of
the Shares  sought  hereunder  could give the  Purchasers a  controlling  voting
interest in matters subject to a shareholder  vote. The Corporation holds annual
meetings to elect  directors and conduct other  business.  Votes of Shareholders
might also be solicited for matters  affecting the fundamental  structure of the
Corporation,  such as the sale of the assets and dissolution of the Corporation.
A  Shareholder  who  tenders  Shares  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  Shares it their sole  discretion  as to any  matters for
which the  Corporation  has  established  a record  date prior to the time such.
Shares are  transferred  by the  Corporation 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  Corporation,  or if, in the  future,  changes in
circumstances would dictate that they or other shareholders exercise their right
to vote.

Other Potential Effects. The Shares are registered under the Exchange Act, which
requires, among other things that the Corporation furnish certain information to
its Shareholders  and to the Commission and comply with the  Commission's  proxy
rules in  connection  with  meetings  of, and  solicitation  of  consents  from,
Shareholders. Registration and reporting requirements could be terminated by the
Corporation if the number of record holders falls below 300, or below 500 if the
Corporation's total assets are below $10 million for three consecutive preceding
fiscal years. The Corporation reported a total of 958 shareholders (according to
the  Corporation as of June 22, 2005,  after  reduction for the purchases by the
Purchasers  and/or their  affiliates  earlier this year), but the Purchasers are
offering to purchase up to 1,000,000  Shares.  Accordingly,  it is possible that
the Offer could result in the total  number of  Shareholders  falling  below the
foregoing  300 holder  level.  As  disclosed  by the  Corporation  in its public
reports,  however,  there has never been a public  trading market for the Shares
and none is expected to develop, so the Corporation's status as a public company
will not affect a trading  market in the Shares.  A change in the  Corporation's
status  as  a  public  company  could  reduce  the   information   available  to
Shareholders about the Corporation if the information required to be provided to
Shareholders  by the  Corporation's  Articles  and Bylaws 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 Shares. Any such acquisitions may be
made through private purchases, one or more future tender offers


                                       15


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
Shares purchased pursuant to the Offer. The Purchasers are seeking to purchase a
total of 1,000,000 Shares. If the Purchasers acquire fewer than 1,000,000 Shares
pursuant to the Offer, the Purchasers may seek to make further  purchases on the
open market at  prevailing  prices,  or solicit  Shares  pursuant to one or more
future tender offers at the same price, a higher price or, if the  Corporation's
circumstances  change,  at a lower  price.  Alternatively,  the  Purchasers  may
discontinue  any further  purchases  of Shares after  termination  of the Offer,
regardless  of the  number of Shares  purchased.  The Offer is not made with any
current  view  toward  or plan or  purpose  of  acquiring  Shares 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  1,000,000  Shares in this Offer,  may consider  future
offers.   Factors  affecting  the  Purchasers'   future  interest  in  acquiring
additional  Shares 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 Shares or actions
by unrelated parties to tender for or purchase Shares, the status of and changes
and trends in the  Corporation'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 Shares  pursuant to the Offer solely for
investment purposes. The Purchasers have no present intention to seek control of
the  Corporation or to change the  management or operations of the  Corporation.
The  Purchasers  do not  have  any  present  intention  to take  any  action  in
connection  with the ongoing  liquidation  of the  Corporation.  The  Purchasers
nevertheless reserve the right, at an appropriate time, to exercise their rights
as shareholders to vote on matters subject to a shareholder vote, including, but
not limited to, any vote to affecting the sale of the  Corporation's  assets and
the  liquidation  and  dissolution of the  Corporation.  Except as expressly set
forth herein,  the Purchasers  have no present  intention to seek control of the
Corporation,   to  cause  the   Corporation  to  engage  in  any   extraordinary
transaction, to cause any purchase, sale or transfer of a material amount of the
assets  of any  Corporation,  to  make  any  change  in the  dividend  policies,
indebtedness  or  capitalization  of any Corporation or to change the structure,
management or operations of the Corporation, the listing status of the Shares or
the reporting requirements of the Corporation.

Section  9.  The  Business  of  the  Corporation.   For  information  about  the
Corporation, please refer to the annual report prepared by the Corporation which
was sent to you earlier, particularly Item 2 of Form 10-K, the Quarterly Reports
on Form 10-Q, the various  Current  Reports on Form 8-K, and any other materials
sent to you by the  Corporation.  These documents  contain  updated  information
concerning the Corporation,  including detailed information regarding the assets
owned, including mortgages, rental rates, operations,  management, and taxes. In
addition,   the   Corporation  is  subject  to  the  information  and  reporting
requirements  of the Exchange Act and  information  about the Corporation 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 Shareholders.

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 Blue Ridge Fund I, LLC; MPF Blue Ridge Fund II, LLC; MPF
Flagship Fund 11; MP Value Fund 7, LLC; MacKenzie Patterson Special Fund 5, LLC;
MacKenzie  Patterson  Special Fund 7, LLC;  MacKenzie  Patterson Special Fund 6,
LLC;  MacKenzie  Patterson Special Fund 6-A, LLC; MPF Flagship Fund 10, LLC; MPF
DeWaay Premier Fund 2, LLC; MPF DeWaay Fund 3, LLC; and MPF Income Fund 23, LLC.
For  information  concerning  the Purchasers  and their  respective  principals,
please refer to Schedule I attached  hereto.  The principal  business of each of
the  Purchasers is  investment in  securities,  particularly  real  estate-based
securities.  The principal  business  address of each of the  Purchasers is 1640
School Street, Moraga, California 94556.

      The  Purchasers  have made  binding  commitments  to  contribute  and have
available sufficient amounts of capital necessary to fund the acquisition of all
Shares 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


                                       16


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  Shares in this Offer and any other  outstanding  tender
offers.

Except as otherwise set forth  herein,  (i) neither the  Purchasers  nor, to the
best  knowledge  of the  Purchasers,  the  persons  listed on Schedule I nor any
affiliate  of the  Purchasers  beneficially  owns or has a right to acquire  any
Shares,  (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 Shares 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  Corporation,  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 Corporation 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
Corporation  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
$2,250,000.00  would be required to purchase 1,000,000 Shares, if tendered,  and
an  additional  $20,000 may be required to pay related  fees and  expenses.  The
Purchasers  anticipate  funding all of the purchase  price and related  expenses
through  their  existing  capital  and  assets.  The cash and liquid  securities
necessary  to  complete  the  entire  purchase  are  readily  available  and are
committed to that purpose.  Accordingly,  there are no financing arrangements to
fall through and no alternative financing plans.

Section  13.  Conditions  of the  Offer.  Notwithstanding  any other term of the
Offer,  the Purchasers shall not be required to accept for payment or to pay for
any Shares 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
Shares and may terminate or amend the Offer as to such Shares 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 Shares by the  Purchasers,  (ii)
imposes or confirms limitations on the ability of the Purchasers  effectively to
exercise full rights of ownership of any Shares, including,  without limitation,
the right to vote any Shares acquired by the Purchasers pursuant to the Offer or
otherwise on all matters properly  presented to the Corporation's  Shareholders,
(iii)  requires  divestiture  by the  Purchasers of any Shares,  (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, assets,  liabilities,
financial  condition,  operations,  results of  operations  or  prospects of the
Purchasers or the Corporation, in the reasonable judgment of the Purchasers;


                                       17


      (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 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,  assets,  liabilities,  financial  condition,
operations, results of operations or prospects of the Corporation, which, in the
reasonable  judgment of the Purchasers,  is or will be materially adverse to the
Corporation,  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 Shares;

      (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  Shares
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 Shares  beneficially  owned by such person or group as
disclosed in such Statement by two percent or more of the outstanding Shares.

      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
Shareholder, we will waive that condition for all Shareholders tendering Shares.
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
Shares 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 Shares  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 Corporation's business, or that certain parts of the Corporation'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 Shares thereunder. The Purchasers' obligation to purchase and pay for
Shares 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 Shares
pursuant to the Offer.

Margin   Requirements.   The  Shares  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


                                       18


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.  The
Purchasers  are not  seeking a  controlling  block of Shares or such a number of
Shares as to fall within these state  statutes  and,  therefore,  do not believe
that any anti-takeover laws apply to the transactions contemplated by the Offer.

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 or 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  Shares  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 Shares 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)  SHAREHOLDERS  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 17, 2005

Sutter  Opportunity  Fund 3, LLC;  Sutter  Opportunity  Fund 3 Tax Exempt,  LLC;
MPF-NY  2005,  LLC; MPF Blue Ridge Fund I, LLC; MPF Blue Ridge Fund II, LLC; MPF
Flagship Fund 11; MP Value Fund 7, LLC; MacKenzie Patterson Special Fund 5, LLC;
MacKenzie  Patterson  Special Fund 7, LLC;  MacKenzie  Patterson Special Fund 6,
LLC;  MacKenzie  Patterson Special Fund 6-A, LLC; MPF Flagship Fund 10, LLC; MPF
DeWaay Premier Fund 2, LLC; MPF DeWaay Fund 3, LLC; and MPF Income Fund 23, LLC


                                       19


                                   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 Blue Ridge Fund I, LLC; MPF Blue Ridge
Fund II, LLC; MPF Flagship  Fund 11; MP Value Fund 7, LLC;  MacKenzie  Patterson
Special  Fund  5,  LLC;  MacKenzie  Patterson  Special  Fund 7,  LLC;  MacKenzie
Patterson  Special Fund 6, LLC;  MacKenzie  Patterson Special Fund 6-A, LLC; MPF
Flagship  Fund 10, LLC; MPF DeWaay  Premier Fund 2, LLC; MPF DeWaay Fund 3, LLC;
and MPF Income Fund 23, LLC.  Each of the entity  Purchasers  is  organized as a
limited  liability  company or limited  partnership.  The Manager of each of the
limited  liability  company  Purchasers  and the general  partner of each of the
limited partnership  Purchasers is MacKenzie Patterson Fuller, Inc. The names of
the directors and executive officers of MacKenzie Patterson Fuller, Inc. are set
forth  below.  The  Purchasers  have  jointly made the offer and are jointly and
severally  liable for  satisfying  its  terms.  Other  than the  foregoing,  the
Purchasers'  relationship  consists of an informal  agreement to share the costs
associated  with making the offer and to allocate  any  resulting  purchases  of
Shares 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 Shares among  themselves  as
follows:  [Click  Here  and  Type] . We  will  determine  modifications  to this
allocation  based  upon the  number of  Shares  tendered.  Priority  is given to
Purchasers  which already hold Shares,  then to Purchasers  which raised capital
first,  then  to the  remaining  Purchasers  in  equal  shares.  Shares  will be
allocated  according to this priority  until the maximum number of Shares listed
above are allocated to Purchasers  within a given priority,  then Shares will be
allocated  similarly among  Purchasers in the next level of priority,  until all
Shares are allocated; provided that MPF-NY 2005 will receive at least 10% of all
Shares 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 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


                                       20


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.


                                       21