Exhibit (a)(1)



                       OFFER TO PURCHASE FOR CASH 23,183.5
                  BENEFICIAL ASSIGNMENT CERTIFICATES ("UNITS")
                                       OF
                       OF LIBERTY TAX CREDIT PLUS II L.P.
                                       AT
                                  $30 PER UNIT

   MPF-NY 2007, LLC; MPF Badger Acquisition Co., LLC; SCM Special Fund, LLC;
           MPF Senior Note Program, LP (collectively the "Purchasers")

      THE OFFER,  WITHDRAWAL  RIGHTS,  AND PRORATION PERIOD WILL EXPIRE AT 11:59
      P.M., PACIFIC TIME, ON AUGUST 3, 2007, UNLESS THE OFFER IS EXTENDED.

The  Purchasers   hereby  seek  to  acquire   23,183.5   Beneficial   Assignment
Certificates,   representing   assignments  of  limited   partnership   interest
(hereinafter referred to as the "Units") in LIBERTY TAX CREDIT PLUS II L.P. (the
"Partnership").  The Purchasers are not affiliated  with the  Partnership or its
general  partner.  The  general  partner of the  Partnership  is Related  Credit
Properties  II, LP,  Liberty  Associates  II, LP, and Liberty GP II,  Inc.  (the
"General Partner").  The Purchasers hereby offer to purchase 23,183.5 Units at a
purchase  price  equal to $30 per Unit,  less the  amount  of any  distributions
declared or made with  respect to the Units  between June 27, 2007 and August 3,
2007,  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 8,342  holders  of record
owning an aggregate of  115,917.5  units as of March 31, 2006,  according to its
Annual  Report on Form 10-K for the  fiscal  year  ending  March 31,  2006.  The
Purchasers and their  affiliates  currently  beneficially own 9,348.93 Units, or
8.065%  of the  outstanding  Units.  The  23,183.5  Units  subject  to the Offer
constitute 20% of the outstanding Units. Consummation of the Offer, if all Units
sought are tendered,  would require  payment by the Purchasers of up to $695,505
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     While the Partnership is selling properties,  it has stated that "It
            is  anticipated  that this  process will take a number of years." If
            you  sell  your  Units  to us,  you  will no  longer  have to file a
            Schedule K-1 with your tax return for this Partnership.

      o     The tax credits  associated with the  Partnership  have all expired;
            until last year, no distributions were paid to limited partners, and
            according to the Partnership  "The  Partnership  does not anticipate
            providing  cash  distributions  to the [holders of Units] other than
            distributions  of sale or refinancing  proceeds upon the disposition
            of  Properties."  (See Annual Report on Form 10-K for the year ended
            March 31, 2006).

      o     The  Partnership  has stated that it "there can be no assurance that
            the Partnership will achieve [the] investment objective of providing
            cash distributions from the operations of the Properties." Our Offer
            will provide you with cash within 3 business days of the transfer of
            the Units.

      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 $30 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 $46 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     You should  consult with your financial or tax advisor about the tax
            consequences  of the sale of your Units.  You may have to  recapture
            the amount of passive  losses  that you have used to offset  passive
            income to the  extent  you have  been  able to do so in past  years.
            However,  you do not have to recapture Tax Credits.  Of course, this
            recapture of passive losses used will happen eventually,  regardless
            of whether you sell now, but you should consult your  advisors.  You
            may  also be  able to  recognize  a loss on the  sale of your  Units
            because you have not received back your entire capital  contribution
            from the Partnership.

      o     The Depositary,  MacKenzie  Patterson Fuller, LP, 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;  however,  neither  the
            Depositary  nor the  Purchasers  has any rights with  respect to the
            Units prior to the Expiration  Date and acceptance by the Purchasers
            for payment.  Further,  by tendering your Units, you are agreeing to
            arbitrate any disputes that may arise between you and the Purchasers
            or the Depositary,  to subject yourself to personal  jurisdiction in
            California, and that the prevailing party in any such action will be
            entitled to recover attorney fees and costs.

      o     The Offer  allows  Unitholders  the  option to sell 'All or None' of
            their  Units,  thereby  allowing  Unitholders  the  option  to avoid
            proration  if more than  23,183.5  Units are  tendered.  See Section
            2--Acceptance  for  Payment and  Payment  for Units;  Proration  and
            Section  4--Withdrawal  Rights;  Automatic  Withdrawal  Option.  The
            Purchasers  may  accept  only a portion of the Units  tendered  by a
            Unitholder if a total of more than  23,183.5  Units are tendered and
            the Unitholder does not select the 'All or None' option.

THE OFFER TO PURCHASE IS NOT CONDITIONED  UPON ANY MINIMUM NUMBER OF UNITS BEING
TENDERED.  IF MORE THAN 23,183.5  UNITS ARE VALIDLY  TENDERED AND NOT WITHDRAWN,
THE  PURCHASERS   WILL  ACCEPT  FOR  PURCHASE   23,183.5  UNITS  FROM  TENDERING
UNITHOLDERS  (WHO DO NOT ELECT THE 'ALL OR NONE'  OPTION)  ON A PRO RATA  BASIS,
SUBJECT TO THE TERMS AND CONDITIONS  HEREIN. A UNIT HOLDER MAY TENDER ANY OR ALL
UNITS OWNED BY SUCH UNIT HOLDER.

The Purchasers  expressly  reserve the right, in their sole  discretion,  at any
time and from time to time,  (i) to extend the period of time  during  which the
Offer is open and thereby delay  acceptance for payment of, and the payment for,
any Units,  subject to the restriction below, (ii) upon the occurrence of any of
the  conditions  specified in Section 13 of this Offer to Purchase  prior to the
Expiration  Date,  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.

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, LP (the "Depositary"), an affiliate of the Purchasers, at the address or
facsimile number set forth below.

                         MacKenzie Patterson Fuller, LP
                  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


                                       2


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.

                                TABLE OF CONTENTS

                                                                          Page

SUMMARY TERM SHEET...........................................................4
INTRODUCTION.................................................................7
TENDER OFFER................................................................10
Section 1.  Terms of the Offer..............................................10
Section 2. Acceptance for Payment and Payment for Units;Proration...........10
Section 3. Procedures for Tendering Units...................................11
Section 4. Withdrawal Rights................................................12
Section 5. Extension of Tender Period; Termination; Amendment...............13
Section 6. Material Federal Income Tax Consequences.........................13
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...............................................18
Section 16. Miscellaneous...................................................18
SCHEDULE I..................................................................19


                                       3


                               SUMMARY TERM SHEET

The Purchasers are offering to purchase up to 23,183.5 Units for $30 per Unit in
cash.  The following are some of the questions that you, as a Unit holder of the
Partnership,  may have and answers to those  questions.  The information in this
summary is not complete, and we urge you to carefully read the remainder of this
Offer to Purchase and the accompanying Letter of Transmittal.

WHO IS OFFERING TO BUY MY SECURITIES?

The offer to purchase your Units is being made jointly by MPF-NY 2007,  LLC; MPF
Badger Acquisition Co., LLC; SCM Special Fund, LLC; MPF Senior Note Program, LP.
Each of the  entity  Purchasers  is a real  estate  investment  fund  managed or
advised by MacKenzie  Patterson Fuller,  LP, a private,  independent real estate
investment firm or its affiliate Sutter Capital  Management,  LLC. 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 up to 23,183.5 Units of limited partnership interest,
which are the "Units" issued to investors in the Partnership.

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

We are offering to pay $30 per Unit, net to you in cash,  less the amount of any
distributions  declared or made with respect to the Units  between June 27, 2007
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  $695,505.  The Purchasers have an aggregate of
approximately  $10 million in total 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 11:59 p.m.,  Pacific  Time,  on August 3, 2007,  to
decide whether to tender your Units in the Offer.

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

The Purchasers  desire to purchase up to 23,183.5  Units. If the number of Units
validly  tendered and not properly  withdrawn on or prior to the Expiration Date
is less than or equal to  23,183.5,  we will  purchase all Units so tendered and
not  withdrawn,  upon the terms and  subject  to the  conditions  of the  Offer.
However, if more than 23,183.5 Units are so tendered and not withdrawn,  we will
accept for payment and pay for 23,183.5 Units so tendered, pro rata according to
the number of Units so tendered,  adjusted by rounding down to the nearest whole
number of Units  tendered by each Unit holder to avoid  purchases of  fractional
Units,  as  appropriate.  However,  you have the option to sell `All or None' of
your Units by checking the appropriate box on the Letter of Transmittal.  If you
check that box, we will not purchase your Units if more than 23,183.5  Units are
tendered,  and you will be deemed to  automatically  withdraw  your tender.  See
Section 2.  Acceptance for Payment and Payment for Units;  Proration and Section
4. Withdrawal Rights.

CAN THE OFFER BE EXTENDED AND UNDER WHAT CIRCUMSTANCES?

The Offer can be extended in our discretion.


                                       4


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. You can check our website at www.mpfi.com (click on MPF
Tenders) to see if it has been extended, or check the SEC's EDGAR database.

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.  Further,  by tendering  your Units,  you are
agreeing to arbitrate any disputes that may arise between you and the Purchasers
or the Depositary,  to subject yourself to personal  jurisdiction in California,
and that the  prevailing  party in any such  action  will be entitled to recover
attorney fees and costs.

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 either transfer the
Units or 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, LP,
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 August
26, 2007,  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 8,342 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 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.


                                       5


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. Thus, if the Purchasers purchase
over 50% of the outstanding  Units of the Partnership  (pursuant to this and any
other tender offers and other purchases),  they will be in a position to control
the  Partnership  by virtue of being  able to remove  and  replace  the  General
Partner,  to cause the  Partnership  to sell its assets,  and to  liquidate  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,  "Neither the BACs nor
the Limited  Partnership  Interests are [sic] traded on any  established  public
trading  market."  (Annual  Report on Form 10-K for the fiscal year ending March
31, 2006).  The Purchasers'  review of independent  secondary  market  reporting
publications  such as The  Stanger  Report and The Direct  Investments  Spectrum
(formerly  The  Partnership  Spectrum),  reported  sales of  Units on  secondary
markets  at $62  during  the 1st  Quarter  2007 and sales of Units on  secondary
markets  at  $87.43  per  Unit  in  Jan/Feb  2007,  respectively.  The  American
Partnership Board,  another independent,  third-party source,  reported sales of
Units at $57.26 per Unit in April 2007. It is important to note that The Stanger
Report and The Direct  Investments  Spectrum quotes are market prices BEFORE the
partnership  distribution  that occurred in March of 2007. This distribution was
for $77 per Unit.  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.  Further, some of the Purchasers and their affiliates made
a tender offer in August of 2006, pursuant to which they purchased approximately
5,180 Units at a price of $70 per Unit (also before the distribution).  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  $46 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 Units 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, LP, toll-free, at 800-854-8357.


                                       6


To the Unit holders of LIBERTY TAX CREDIT PLUS II L.P.:

                                  INTRODUCTION

      The Purchasers hereby offer to purchase 23,183.5 Units at a purchase price
of $30 per Unit ("Offer Price"),  less the amount of any distributions  declared
or paid with  respect to the Units  between June 27,  2007,  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 June 27,  2007.  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 625 Madison Avenue, New York, New
York 10022, and its phone number is (212) 317-5700

Unit holders are urged to consider the following factors:

      o     While the Partnership is selling properties,  it has stated that "It
            is  anticipated  that this  process will take a number of years." If
            you  sell  your  Units  to us,  you  will no  longer  have to file a
            Schedule K-1 with your tax return for this Partnership.

      o     The tax credits  associated with the  Partnership  have all expired;
            until last year, no distributions were paid to limited partners, and
            according to the Partnership  "The  Partnership  does not anticipate
            providing  cash  distributions  to the [holders of Units] other than
            distributions  of sale or refinancing  proceeds upon the disposition
            of  Properties."  (See Annual Report on Form 10-K for the year ended
            March 31, 2006).

      o     The  Partnership  has stated that it "there can be no assurance that
            the Partnership will achieve [the] investment objective of providing
            cash distributions from the operations of the Properties." Our Offer
            will provide you with cash within 3 business days of the transfer of
            the Units.

      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 $30 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 $46 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,  although the Partnership has
            announced  that it is attempting  to sell its remaining  properties,
            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     You should  consult with your financial or tax advisor about the tax
            consequences  of the sale of your Units.  You may have to  recapture
            the amount of passive  losses  that you have used to offset  passive
            income to the  extent  you have  been  able to do so in past  years.
            However,  you do not have to recapture Tax Credits.  Of course, this
            recapture of passive losses used will happen eventually,  regardless
            of whether you sell now, but you should consult your  advisors.  You
            may  also be  able to  recognize  a loss on the  sale of your  Units
            because you have not received back your entire capital  contribution
            from the Partnership.

      o     The Depositary,  MacKenzie  Patterson Fuller, LP, 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;  however,  neither  the
            Depositary  nor the  Purchasers  has any rights with  respect to the
            Units prior to the Expiration  Date and acceptance by the Purchasers
            for payment.  Further,  by tendering your Units, you are agreeing to
            arbitrate any disputes that may arise between you and the Purchasers
            or the Depositary,  to subject yourself to personal  jurisdiction in
            California, and that the prevailing party in any such action will be
            entitled to recover attorney fees and costs.

      o     The Offer  allows  Unitholders  the  option to sell 'All or None' of
            their  Units,  thereby  allowing  Unitholders  the  option  to avoid
            proration  if more than  23,183.5  Units are  tendered.  See Section
            2--Acceptance for Payment and Payment for


                                       7


            Units;   Proration  and  Section  4--Withdrawal  Rights;   Automatic
            Withdrawal  Option.  The Purchasers may accept only a portion of the
            Units  tendered  by a  Unitholder  if a total of more than  23,183.5
            Units are  tendered and the  Unitholder  does not select the 'All or
            None' option.

Establishment of the Offer Price

      The Purchasers  have set the Offer Price at $30 per Unit,  less the amount
of any distributions declared or made with respect to the Units between June 27,
2007 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.

      The Partnership made the following statements in its Annual Report on Form
10-K for the  fiscal  year  ending  March 31,  2006:  "Neither  the BACs nor the
Limited Partnership Interests are [sic] traded on any established public trading
market.."  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  Stanger  Report  and  The  Direct  Investments  Spectrum
(formerly  The  Partnership  Spectrum),  reported  sales of  Units on  secondary
markets  at $62  during  the 1st  Quarter  2007 and sales of Units on  secondary
markets  at  $87.43  per  Unit  in  Jan/Feb  2007,  respectively.  The  American
Partnership Board,  another independent,  third-party source,  reported sales of
Units at $57.26 per Unit in April 2007. It is important to note that The Stanger
Report and The Direct  Investments  Spectrum quotes are market prices BEFORE the
partnership  distribution  that occurred in March of 2007. This distribution was
for $77 per Unit.  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.  Further, some of the Purchasers and their affiliates made
a tender offer in August of 2006, pursuant to which they purchased approximately
5,180 Units at a price of $70 per Unit (also before the distribution).

      The  Purchasers  are  offering  to  purchase  Units  which are an illiquid
investment and are not offering to purchase the Partnership's underlying assets.
The  Partnership  has  disclosed  in its  Quarterly  Report on Form 10-Q for the
fiscal quarter ending  December 31, 2006 that on December 21, 2006, the property
and the related assets and liabilities of two Local Partnerships were sold (West
107th Street and 96th Street).  In addition,  on December 12, 2006, the property
and related assets and  liabilities of one Local  Partnership  were sold (Spring
Creek) and on October 31, 2006, the property and related assets and  liabilities
of another  Local  Partnership  were sold  (Rolling  Green).  Subsequent to this
report, on January 11, 2007, one Local  Partnership  entered into a purchase and
sale  agreement  to sell its  property  and its related  assets and  liabilities
(Whittier).  The  Purchasers'  valuation is based upon the sale of the assets of
the Partnership,  but such assets may not be liquidated for an indefinite period
of time. Accordingly,  the underlying asset value of the Partnership is only one
factor used by the  Purchasers in arriving at the Offer Price.  However,  in the
absence of trading price information,  the Purchasers' estimate of the net asset
value of the  Partnership  may be relevant to Unit holders'  review of the Offer
Price. Using publicly available information concerning the Partnership contained
in the Partnership's Annual Report on Form 10-K for the fiscal year ending March
31, 2006 and the  quarterly  reports for the quarters  ended  December 31, 2006,
September 30, 2006, and June 30, 2006,  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 10.5%  capitalization  rate (the "Cap Rate"). The
result  reduced by 3% to take into  account the  estimated  closing  costs which
would be incurred  upon sale by the  Partnership  of the  properties,  including
brokerage commissions, title costs, surveys, appraisals, legal fees and transfer
taxes. The NOI and the rental income were obtained from the  Partnership's  Form
10-Q  for  the  third  quarter  ended  December  31,  2006   (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


                                       8


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  December 31, 2006, and calculated the amount of
the balance allocable to the Units. The resulting Estimated Liquidation Value of
the  Partnership's  assets  was  approximately  $46  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:


                                                                             
- --------------------------------------------------------------------------------------------
Gross valuation of partnership properties                                       $36,768,317
- --------------------------------------------------------------------------------------------
Less: Selling Costs at 3%                                                       ($1,103,050)
- --------------------------------------------------------------------------------------------
Less: Notes Payable                                                            ($32,769,273)
- --------------------------------------------------------------------------------------------
Plus: Net Current Assets                                                         $2,450,808
- --------------------------------------------------------------------------------------------
Estimated net valuation of your partnership                                      $5,346,803
- --------------------------------------------------------------------------------------------
Percentage  of estimated net  valuation  allocated to holders of units
based upon  subordinated  general partner participation                                  99%
- --------------------------------------------------------------------------------------------
Estimated net valuation of units                                                 $5,293,335
- --------------------------------------------------------------------------------------------
Total number of units                                                             115,917.5
- --------------------------------------------------------------------------------------------
Estimated valuation per unit                                                            $46
- --------------------------------------------------------------------------------------------


      The Offer Price  represents  the price at which the Purchasers are willing
to purchase Units.  The Purchasers  arrived at the $30 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 23,183.5 Units pursuant to this Offer, may consider
future offers.  Factors  affecting the Purchasers'  future interest in acquiring
additional  Units include,  but are not limited to, the relative  success of the
current  Offer,  any  increase or decrease  in the  availability  of capital for
investment by the Purchasers and their investment fund  affiliates,  the current
diversification  and  performance of each  affiliated  fund's  portfolio of real
estate  interests,  the development of any public market in the Units or actions
by unrelated  parties to tender for or purchase Units, the status of and changes
and trends in the  Partnership's  operations,  announcement of pending  property
sales and the proposed  terms of sales,  and local and national  real estate and
financial market developments and trends.

General Background Information

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

      Tendering  Unit  holders  will  not be  obligated  to pay  transfer  fees,
brokerage  fees,  or  commissions  on the sale of the  Units  to the  Purchasers
pursuant to the Offer. The Purchasers will pay all charges and expenses incurred
in connection with the Offer.  The Purchasers  desire to purchase up to 23,183.5
Units. If the number of Units validly tendered and not properly  withdrawn on or
prior to the Expiration Date is less than or equal to 23,183.5, we will purchase
all Units so  tendered  and not  withdrawn,  upon the terms and  subject  to the
conditions of the Offer.  However,  if more than 23,183.5  Units are so tendered
and not  withdrawn,  we will accept for payment  and pay for  23,183.5  Units so
tendered,  pro rata  according to the number of Units so  tendered,  adjusted by
rounding down to the nearest whole number of Units  tendered by each Unit holder
to avoid purchases of fractional  Units, as appropriate.  However,  you have the
option to sell `All or None' of your Units by checking  the  appropriate  box on
the Letter of  Transmittal.  If you check that box, we will only  purchase  your
Units if we can  purchase  all of your Units;  otherwise,  you will be deemed to
automatically withdraw your tender. See Section 2. Acceptance for Payment and


                                       9


Payment for Units; Proration and Section 4. Withdrawal Rights.

      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.

                                  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 11:59
p.m.,  Pacific Time, on August 3, 2007,  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  either  transfer  the Units or  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.

      Further,  by  tendering  your Units,  you are  agreeing to  arbitrate  any
disputes that may arise between you and the  Purchasers  or the  Depositary,  to
subject yourself to personal jurisdiction in California, and that the prevailing
party in any such action will be  entitled to recover  attorney  fees and costs.
However,  by so doing,  you are not waiving any of your rights under the federal
securities laws or any rule or regulation thereunder.

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

      The Purchasers  desire to purchase up to 23,183.5  Units. If the number of
Units validly tendered and not properly  withdrawn on or prior to the Expiration
Date is less than or equal to 23,183.5,  we will  purchase all Units so tendered
and not  withdrawn,  upon the terms and subject to the  conditions of the Offer.
However, if more than 23,183.5 Units are so tendered and not withdrawn,  we will
accept for payment and pay for 23,183.5 Units so tendered, pro rata according to
the number of Units so tendered,  adjusted by rounding down to the nearest whole
number of Units  tendered by each Unit holder to avoid  purchases of  fractional
Units, as appropriate.

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

      Unitholders  may indicate,  by checking a box on the Letter of Transmittal
(the 'All or None' Box), that they only wish to sell their Units if they will be
able  to  sell  all  of  their  Units,   without  any  proration.   See  Section
4--Withdrawal  Rights.  If more than 23,183.5 Units have been properly  tendered
without checking the All or None Box, then the above description of

                                       10


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

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

Section 3. Procedures for Tendering Units.

Valid Tender. For Units to be validly tendered pursuant to the Offer, a properly
completed and duly executed  Letter of  Transmittal (a copy of which is enclosed
with this Offer to Purchase,  printed on 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 11:59
p.m.,  Pacific  Time,  on August 3, 2007, 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

                                       11


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.

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  August 26,
2007.

      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.

      Automatic Withdrawal Option.  Unitholders may indicate,  by checking a box
on the Letter of  Transmittal  (the 'All or None  Box'),  that they only wish to
sell their  Units if they will be able to sell all of their  Units,  without any
proration.  If at any time  during  the day of the  Expiration  Date  more  than
23,183.5  Units have been properly  tendered,  unless the  Purchaser  amends the
Offer to increase the number of Units to be purchased,  the Purchaser  will deem
all Units from  Unitholders 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.  Unitholders 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


                                       12


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 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 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
Depositary 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  either  transfer  the  Units or
recognize  the change of address for  distributions  and  correspondence  on the
Units.

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

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


                                       13


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. However,  we have previously  provided
an opinion of counsel satisfactory to the Partnership that transfers pursuant to
our  previous  tender  offer  would not cause the  Partnership  to be a publicly
traded  partnership  and have  indemnified  the  Partnership  for any losses the
Partnership  suffers as a result of being deemed a publicly traded  partnership,
if the IRS were to treat the Partnership as such.

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

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

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

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

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

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

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

Recapture of Deductions  from Passive  Activity  Losses.  To the extent you were
allocated  passive losses by the Partnership in previous years,  you may have to
"recapture"  such losses in the year you sell your Units.  Such  recapture  only
occurs  if you had been  able to use your  previous  passive  losses  to  offset
passive  income.  Such  recapture is taxed at a special income tax rate equal to
25%, but may be limited depending upon your individual  circumstances and may be
offset by other  deductions  resulting from a sale of Units.  You should consult
your tax advisor.


                                       14


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.

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  either  transfer  the  Units or
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 in 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. Thus, if the Purchasers  purchase over 50% of the outstanding Units of the
Partnership  (pursuant to this and any other tender offers and other purchases),
they will be in a position to control the Partnership by virtue of being able to
remove and replace the General  Partner,  to cause the  Partnership  to sell its
assets, and to liquidate the Partnership.

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 8,342 limited partners as of
its most recent fiscal year end, but the  Purchasers are offering to purchase up
to 23,183.5  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 23,183.5 Units. If the Purchasers  acquire fewer than 23,183.5 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


                                       15


or, if the Partnership's  circumstances change, at a lower price. Alternatively,
the Purchasers may discontinue any further  purchases of Units after termination
of the Offer, regardless of the number of Units purchased. The Offer is not made
with any current view toward or plan or purpose of  acquiring  Units in a series
of successive and periodic offers. Nevertheless,  as noted above, the Purchasers
reserve  the right to gauge  the  response  to this  solicitation,  and,  if not
successful  in  purchasing  23,183.5  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 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.  However,  if the  Purchasers
purchase over 50% of the outstanding Units of the Partnership  (pursuant to this
and any other tender offers and other purchases),  they will be in a position to
control  the  Partnership  by virtue of being  able to remove  and  replace  the
General Partner,  to cause the Partnership to sell its assets,  and to liquidate
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, Form 8-K, and any other materials sent to you by the  Partnership.
These  documents  contain  updated   information   concerning  the  Partnership,
including  detailed  information  regarding  the  properties  owned,   including
mortgages,  rental rates,  operations,  management,  and taxes. In addition, the
Partnership  is subject to the  information  and reporting  requirements  of the
Exchange  Act and  information  about the  Partnership  can be  obtained  on the
Commission's  EDGAR  system,  at its internet web site at  www.sec.gov,  and are
available for  inspection at the  Commission's  principal  office in Washington,
D.C.

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

Section 11. Certain  Information  Concerning the Purchasers.  The Purchasers are
MPF-NY 2007,  LLC; MPF Badger  Acquisition  Co., LLC; SCM Special Fund, LLC; MPF
Senior Note Program,  LP. 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, LP 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 $170 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.

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


                                       16


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  $695,505
would be required to purchase  23,183.5  Units,  if tendered,  and an additional
$20,000  may be  required  to pay  related  fees and  expenses.  The  Purchasers
anticipate  funding all of the purchase price and related expenses through their
existing  capital  and  assets.  The cash and  liquid  securities  necessary  to
complete the entire  purchase are readily  available  and are  committed to that
purpose. Accordingly, there are no financing arrangements to fall through and no
alternative financing plans.

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


                                       17


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,  subject,  of course,  to the  parties'
ability to seek review of any contested  determination by an arbitrator pursuant
to Section 16.

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.

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,  LP,  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.

Further,  by tendering  your Units,  you are agreeing to arbitrate  any disputes
that may arise  between you and the


                                       18


Purchasers or the Depositary,  to subject  yourself to personal  jurisdiction in
California, and that the prevailing party in any such action will be entitled to
recover attorney fees and costs.

June 27, 2007

MPF-NY 2007,  LLC; MPF Badger  Acquisition  Co., LLC; SCM Special Fund, LLC; MPF
Senior Note Program, LP

                                   SCHEDULE I

                 THE PURCHASERS AND THEIR RESPECTIVE PRINCIPALS

            The Purchasers  are MPF-NY 2007,  LLC; MPF Badger  Acquisition  Co.,
LLC;  SCM Special  Fund,  LLC; MPF Senior Note  Program,  LP. 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,  LP or its affiliate  Sutter Capital  Management,  LLC. The names of the
directors and executive officers of MacKenzie Patterson Fuller, LP are set forth
below.  Sutter Capital Management,  LLC is wholly owned by MPF Advisers,  LP, an
affiliate of MacKenzie  Patterson  Fuller,  LP. 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:  10.0%,  5.0%,  50.0%, and 35.0%. 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 2007 will
receive at least 10% of all Units tendered.

MacKenzie Patterson Fuller, LP

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

C.E.  Patterson is President and a director of MacKenzie  Patterson Fuller,  LP,
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,  LP), 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,  LP 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 been  responsible  for the  day-to-day
operations of two nursing homes and over 200 employees.

Glen W.  Fuller  became  senior  vice  president  and a  director  of  MacKenzie
Patterson  Fuller,  LP 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,  LP 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,  LP,  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


                                       19


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,  LP  Since  2004 he has been a  director  and vice
president of MPFA. Prior to joining MacKenzie Patterson Fuller, LP 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 senior vice president of MacKenzie Patterson Fuller, LP 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,  LP 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, LP She joined MacKenzie Patterson Fuller, LP as
an  administrative  assistant in July 1990. Ms. Simpson received her Bachelor of
Arts degree in  Management  from Saint Mary's  College of California in May 2005
and her Master of Science in Financial  Analysis and Investment  Management from
Saint Mary's College of California in October 2006.

Robert E. Dixon is senior vice  president  and a director of MPFA and  MacKenzie
Patterson  Fuller,  LP and served as an officer and  director of Sutter  Holding
Company, Inc. from March 2002 to October 2006. 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 those of the entities he controlled,  and he was principally
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, LP 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.


                                       20