Exhibit (a)(1)



                      OFFER TO PURCHASE FOR CASH 2,526,686
              UNITS OF BENEFICIAL INTEREST OF KIEWIT ROYALTY TRUST
                                       AT
                                 $0.60 PER UNIT
                                       By:
         MPF SENIOR NOTE PROGRAM I, LP; SUTTER OPPORTUNITY FUND 4, LLC;
         MPF DEWAAY PREMIER FUND 3, LLC; MPF FLAGSHIP FUND 12, LLC; MPF
            SPECIAL FUND 8, LLC; MACKENZIE PATTERSON SPECIAL FUND 6;
          MACKENZIE PATTERSON SPECIAL FUND 6-A; SALVAGE INVESTORS, LLC
                         (collectively the "Purchasers")

THE OFFER,  WITHDRAWAL  RIGHTS,  AND PRORATION PERIOD WILL EXPIRE AT 11:59 P.M.,
PACIFIC TIME, ON SEPTEMBER 14, 2007, UNLESS THE OFFER IS EXTENDED.

The Purchasers  hereby seek to acquire  2,526,686  Units of beneficial  interest
(the "Units") in KIEWIT  ROYALTY TRUST (the  "Trust").  The  Purchasers  are not
affiliated with the Trust or its Trustee.  The Trustee of the Trust is U.S. Bank
National  Association (the "Trustee").  The Purchasers  hereby offer to purchase
2,526,686  Units at a purchase price equal to $0.60 per Unit, less the amount of
any  distributions  declared or made with respect to the Units  between July 31,
2007 and  September  14,  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 Trust had 861  holders of record  owning an
aggregate of 12,633,432  units as of December 31, 2006,  according to its Annual
Report on Form 10-K for the fiscal year ending December 31, 2006. The Purchasers
and  their  affiliates  currently  beneficially  own 0  Units,  or  0.0%  of the
outstanding  Units.  The 2,526,686 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  $1,516,012  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     Our offer provides you with the opportunity to receive a guaranteed amount
      of money in a specified  time period.  The Trustee has given no indication
      when the  Trust  will be  liquidating,  if ever.  The  terms of the  Trust
      Indenture  provide that the Trust will  continue  until net revenues  fall
      below $1,000,000 for three consecutive years or until unit holders vote to
      terminate  (subject to the "Rule  Against  Perpetutities"  savings  clause
      which  limits  the term of the  trust to 21 years  after  the death of all
      members of the board of directors of the  predecessor to the Trust,  Peter
      Kiewit Sons',  Inc.; the Purchasers believe Walter Scott, Jr. was and is a
      director and is still alive). Thus, the Trust could continue for well over
      21 years or until the coal mine reserves are depleted sufficiently.

o     The tax year in which you sell your Units will be the final year for which
      you will be  obligated  to file a K-1 for the Trust with your tax  return.
      This may represent a reduction in costs associated with filing complicated
      tax returns. Your decision to sell may have other favorable or unfavorable
      tax consequences and potential sellers should consult their individual tax
      advisers.

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  Trust  from   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 Trust.

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 $0.60 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 Trust  could  have an
      estimated  liquidation value of approximately $0.86 per Unit. It should be
      noted, however, that the Purchasers have not made an independent appraisal
      of the Units or the Trust's  royalties,  and are not qualified to appraise
      royalties or coal mines. Furthermore,  there can be no assurance as to the
      timing or amount of any future  Trust  distributions, and

                                       1


      there cannot be any assurance  that the  Purchasers'  estimate  accurately
      reflects  an  approximate  value of the Units or that the  actual  amounts
      which may be realized by holders for the Units may not vary  substantially
      from this estimate.

o     The Depositary, MacKenzie Patterson Fuller, 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 2,526,686 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 2,526,686 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 2,526,686 UNITS ARE VALIDLY  TENDERED AND NOT WITHDRAWN,
THE  PURCHASERS  WILL  ACCEPT  FOR  PURCHASE   2,526,686  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 MAY BE RELIED UPON AS HAVING BEEN AUTHORIZED.

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

The Trust 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

                                       2


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

                                       3


                               SUMMARY TERM SHEET

The Purchasers are offering to purchase up to 2,526,686 Units for $0.60 per Unit
in cash.  The following are some of the questions  that you, as a Unit holder of
the Trust,  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 UNITS?

The offer to  purchase  your  Units is being made  jointly  by MPF  Senior  Note
Program I, LP; Sutter  Opportunity  Fund 4, LLC; MPF DeWaay Premier Fund 3, LLC;
MPF Flagship Fund 12, LLC; MPF Special Fund 8, LLC; MacKenzie  Patterson Special
Fund 6; MacKenzie  Patterson Special Fund 6-A; Salvage  Investors,  LLC. Each of
the entity  Purchasers  is an  investment  fund  managed or advised by MacKenzie
Patterson Fuller,  LP, a private,  independent  investment firm or its affiliate
Sutter Capital  Management,  LLC. None of these entities is affiliated  with the
Trust or its Trustee.

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

We are seeking to purchase up to 2,526,686 Units of beneficial  interest,  which
are the "Units" issued to investors in the Trust.

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

We are  offering to pay $0.60 per Unit,  net to you in cash,  less the amount of
any  distributions  declared or made with respect to the Units  between July 31,
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 (none is
expected in accordance with past practice).  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 $1,516,012. The Purchasers have an aggregate of
approximately  $29 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 Trust,  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 September 14, 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 2,526,686 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  2,526,686,  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 2,526,686 Units are so tendered and not withdrawn, we will
accept for payment and pay for 2,526,686  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
2,526,686 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 Trust 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 Trustee 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 September
29, 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 TRUST'S TRUSTEE THINK OF THE OFFER?

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

WILL THE TRUST CONTINUE AS A PUBLIC COMPANY?

The Trust  reported 861 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
Trust  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
Trust's  status as a public  company  will not  affect a  trading  market in the
Units.  A change in the  Trust's  status as a public  company  could  reduce the
information  available  to  Unit  holders  about  the  Trust  in the  event  the
information required by the Trust Indenture 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 TRUST?

The  Purchasers  have no present  intention  to seek  control of the Trust or to
change the management or operations of the Trust. The Purchasers do not have any
present intention to take action in connection with the liquidation of the Trust
or with any  extraordinary  transaction  concerning  the  Trust  or its  assets.
Although  the  Purchasers  do not have any present  intention to take any action
with respect to management or control of the Trust,  the Purchasers  reserve the
right, at an appropriate  time, to exercise their rights as Unit holders to vote
on matters subject to a Unit holder vote,  including any vote affecting the sale
of the Trust's assets and the liquidation and dissolution of the Trust. Thus, if
the Purchasers purchase over 50% of the outstanding Units of the Trust (pursuant
to this and any other  tender  offers  and other  purchases),  they will be in a
position  to control the Trust by virtue of being able to remove and replace the
Trustee, to cause the Trust to sell its assets, and to liquidate the Trust.

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 has any accurate  means for  determining  the actual
present  value of the Units.  According to the Trust,  "There is no  established
public trading market for the Units." (Annual Report on Form 10-K for the fiscal
year ending December 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 no trading
prices on secondary markets during the 1st Quarter 2007 and no trading prices on
secondary markets in Jan/Feb 2007, respectively. The American Partnership Board,
another  independent,  third-party source,  reported no trades in June 2007. The
information published by these independent sources is believed to be the product
of their  private  market  research and does not  constitute  the  comprehensive
transaction reporting of a securities exchange.  Accordingly,  the Purchasers do
not know  whether  the  foregoing  information  is  accurate  or  complete.  The
Purchasers are unaware of any other recent trading prices. 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 Trust could have an estimated  liquidation value of approximately $0.86
per Unit, or higher.  It should be noted,  that the Purchasers  have not made an
independent  appraisal  of the  Units  or the  Trust's  royalties,  and  are not
qualified to appraise royalty interests in coal mines. 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 KIEWIT ROYALTY TRUST:

                                  INTRODUCTION

      The  Purchasers  hereby  offer to purchase  2,526,686  Units at a purchase
price of $0.60 per Unit ("Offer  Price"),  less the amount of any  distributions
declared  or paid with  respect  to the Units  between  July 31,  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 July 31,  2007.  Unit  holders who tender
their Units will not be obligated to pay any 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
Trust or the Trust's  Trustee.  The address of the Trust's  principal  executive
offices is 1700 Farnam Street,  Omaha,  Nebraska 68102,  and its phone number is
(402) 348-6000

Unit holders are urged to consider the following factors:

o     Our offer provides you with the opportunity to receive a guaranteed amount
      of money in a specified  time period.  The Trustee has given no indication
      when the  Trust  will be  liquidating,  if ever.  The  terms of the  Trust
      Indenture  provide that the Trust will  continue  until net revenues  fall
      below $1,000,000 for three consecutive years or until unit holders vote to
      terminate  (subject to the "Rule  Against  Perpetutities"  savings  clause
      which  limits  the term of the  trust to 21 years  after  the death of all
      members of the board of directors of the  predecessor to the Trust,  Peter
      Kiewit Sons',  Inc.; the Purchasers believe Walter Scott, Jr. was and is a
      director and is still alive). Thus, the Trust could continue for well over
      21 years or until the coal mine reserves are depleted sufficiently.

o     The tax year in which you sell your Units will be the final year for which
      you will be  obligated  to file a K-1 for the Trust with your tax  return.
      This may represent a reduction in costs associated with filing complicated
      tax returns. Your decision to sell may have other favorable or unfavorable
      tax consequences and potential sellers should consult their individual tax
      advisers.

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

o     Unit  holders  who  tender  their  Units will give up the  opportunity  to
      participate in any future benefits from the ownership of Units,  including
      potential  future   distributions  by  the  Trust  from   dispositions  or
      operations,  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 Trust.

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 $0.60 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 Trust  could  have an
      estimated  liquidation value of approximately $0.86 per Unit. It should be
      noted, however, that the Purchasers have not made an independent appraisal
      of the Units or the Trust's  royalties,  and are not qualified to appraise
      coal mine  royalties.  Furthermore,  there can be no  assurance  as to the
      timing or amount of any future  Trust  distributions,  and there can be no
      assurance that the Purchasers' estimate accurately reflects an approximate
      value of the Units or that the actual  amounts  which may be  realized  by
      holders for the Units may not vary substantially from this estimate.

o     The Depositary, MacKenzie Patterson Fuller, 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.

                                       7


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 2,526,686 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 2,526,686 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 $0.60 per Unit, less the amount
of any distributions declared or made with respect to the Units between July 31,
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 Trust; (ii) the estimated value of the Trust's
royalties;  and (iii) the costs to the Purchasers  associated with acquiring the
Units.

      The Trust made the following  statements in its Annual Report on Form 10-K
for the fiscal year ending  December 31, 2006:  "There is no established  public
trading  market for the  Units."  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 no trading  prices on
secondary markets during the 1st Quarter 2007 and no trading prices on secondary
markets in Jan/Feb 2007,  respectively.  The American Partnership Board, another
independent,   third-party  source,   reported  no  trades  in  June  2007.  The
information published by these independent sources is believed to be the product
of their  private  market  research and does not  constitute  the  comprehensive
transaction reporting of a securities exchange.  Accordingly,  the Purchasers do
not know  whether  the  foregoing  information  is  accurate  or  complete.  The
Purchasers are unaware of any other recent trading prices.

      The  Purchasers  are  offering  to  purchase  Units  which are an illiquid
investment and are not offering to purchase the Trust's  underlying  assets. The
Purchasers'  valuation  is based upon the sale of the  assets of the Trust,  but
such assets may not be liquidated for an indefinite period of time. Accordingly,
the  underlying  asset  value  of the  Trust  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 Trust
may be relevant  to Unit  holders'  review of the Offer  Price.  Using  publicly
available  information  concerning  the Trust  contained  in the Trust's  Annual
Report  on Form  10-K for the  fiscal  year  ending  December  31,  2006 and the
quarterly reports for the quarters ended March 31, 2007, September 30, 2006, and
June 30,  2006,  the  Purchasers  derived an  estimated  net asset value for the
Units.  The Purchasers are not qualified as royalty or coal mine  appraisers and
have relied solely on publicly available information in making their estimate of
the value of the Trust's assets. The Purchasers' estimated value of Trust 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 Trust'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 Trust's  investments.  The
Estimated Net Sales Value was estimated to be three times the Trust's net income
from the quarter ended March 31, 2007,  annualized.  The result reduced by 4% to
take into account the estimated  closing costs which would be incurred upon sale
by the Trust of the royalties,  including  brokerage  commissions,  title costs,
surveys,  appraisals, legal fees and transfer taxes. The net income was obtained
from the Trust's Form 10-Q for the first quarter ended March 31, 2007 (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 multiple of net income is within a range
of multiples  currently  employed in the  marketplace  for  royalties of similar
type, age, and quality. The utilization of different multiples,  however,  could
also be appropriate.  In this regard,  Unit holders should be aware that the use
of higher  multiple  would result in a higher  Estimated  Net Sales  Value.  The
resulting  Estimated  Liquidation  Value of the Trust's assets was approximately
$0.86 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 Trust  assets or as to the amount or timing of
distributions of liquidation proceeds which may be received by Unit holders. The
Trust 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 Trust royalties                                $11,363,000
- --------------------------------------------------------------------------------
Less: Selling Costs at 4%                                          ($454,000)
- --------------------------------------------------------------------------------
Estimated net valuation of your Trust                             $10,909,000
- --------------------------------------------------------------------------------
Total number of units                                              12,633,432
- --------------------------------------------------------------------------------
Estimated valuation per unit                                            $0.86
- --------------------------------------------------------------------------------

                                       8


      The Offer Price  represents  the price at which the Purchasers are willing
to purchase Units. The Purchasers arrived at the $0.60 Offer Price by applying a
liquidity discount to their  calculations of Estimated  Liquidation Value of the
Trust'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 Trust 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.

      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  2,526,686  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
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 Trust's operations, announcement of pending sales and the proposed
terms of sales,  and local and national 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 Trust or the Trustee,  has been derived
from information provided in reports filed by the Trust with the SEC.

      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 2,526,686
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  2,526,686,  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  2,526,686  Units are so
tendered  and not  withdrawn,  we will accept for payment and pay for  2,526,686
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
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 September 14, 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
Trustee will either  transfer  the Units or recognize  the change of address for
distributions and

                                       9


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 Trustee 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 2,526,686 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 2,526,686,  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 2,526,686 Units are so tendered and not withdrawn, we will
accept for payment and pay for 2,526,686  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 2,526,686 Units have been properly tendered
without  checking the All or None Box, then the above  description  of 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.

                                       10


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 September 14, 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 Trust
liabilities allocable to each Unit tendered,  each Unit holder must complete the
FIRPTA  Affidavit  included in the Letter of  Transmittal  certifying  such Unit
holder's taxpayer  identification number and address and that the Unit holder is
not a foreign  person.  (See the  Instructions  to the Letter of Transmittal and
"Section 6. Certain Federal Income Tax Consequences.")

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

                                       11


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  September 29,
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
2,526,686  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 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 Trustee will either  transfer the Units or recognize  the
change of address for

                                       12


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 following  summary of
federal income tax consequences is based upon current provisions of the Internal
Revenue Code of 1986, as amended (the "Code"),  Treasury regulations thereunder,
and current administrative rulings and court decisions, all of which are subject
to change or different  interpretation  at any time,  possibly with  retroactive
effect.  Subsequent changes in such authorities may cause the federal income tax
consequences to vary  substantially  from the  consequences  described below. No
attempt has been made in the following  summary to comment on all federal income
tax matters  affecting the Trust or Unit  holders.  Each Unit holder is urged to
consult its own tax advisor as to the particular tax  consequences  to it of the
ownership and  disposition  of Units,  including the  applicability  of any U.S.
federal  income,  federal  estate or gift,  state,  local and  foreign tax laws,
changes in  applicable  tax laws and any  pending or proposed  legislation.  All
references  to "Unit  holders"  are to  beneficial  owners of the  Units.  It is
assumed  for  purposes  of this  discussion  that the Trust is  classified  as a
grantor trust for federal income tax purposes and not an association  taxable as
a business  entity.  This summary does not discuss all aspects of federal income
taxation that may be relevant to a particular  taxpayer in light of its personal
investment  circumstances.  This summary does not address the effect of the U.S.
federal alternative  minimum,  estate or gift tax laws or the tax considerations
arising  under the law of any state,  local or foreign  jurisdiction.  Moreover,
this  discussion  does not  address  Unit  holders  subject to  specialized  tax
treatment.

If a partnership  (including for this purpose any entity or arrangement  treated
as a  partnership  for federal  income tax  purposes) is a  beneficial  owner of
Units,  the tax treatment of a partner in the partnership  generally will depend
upon the status of the partner and the  activities  of the  partnership.  A Unit
holder  that is a  partnership,  and the  partners in such  partnership,  should
consult their own tax advisors about the U.S. federal income tax consequences of
purchasing, owning, and disposing of Units.

Tendering Unit Holders.  Each tendering Unit holder will be treated, for federal
income tax purposes,  as having disposed of an undivided interest in each of the
assets of the Trust. As a result, each tendering Unit holder will recognize gain
or loss, for federal income tax purposes, measured by the difference between the
amount  realized on the sale and the Unit holder's tax basis in the Unit sold. A
Unit holder's tax basis in its Units will generally  include its allocable share
of the debts of the Trust, if any, at the time that the Unit holder acquired its
Units, and such tax basis must be reduced,  but not below zero, by any depletion
deductions  that the  Unit  holder  has been  allowed.  A Unit  holder's  amount
realized will generally include an allocable share of the debts of the Trust, if
any,  at the time the  Units  are  sold.  The  character  of the gain or loss as
ordinary  income  or loss or as  capital  gain or  loss  will be  determined  by
reference to the royalty interests,  rather than by reference to the Units (with
the result,  inter  alia,  that the  depletion  recapture  rules will  generally
require a Unit holder to  recharacterize,  as ordinary income,  any capital gain
recognized  in  connection  with the sale of  Units,  but not in  excess  of the
depletion deductions  previously allowed to the Unit holder that were applied to
reduce tax  basis).  A tendering  Unit holder who has been  allowed a tax credit
pursuant to former section 29 of the Code will not have to recapture as ordinary
income any amount previously allowed as such a credit. Any gain or loss on Units
tendered by a Unit holder who is not a dealer with respect to such Units and who
has a holding  period for such  Units of more than one year  would be  long-term
capital  gain or loss,  except to the  extent  of any  depletion  recapture  (as
described  above).  Long-term  capital gains of individuals,  estates and trusts
are,  under  current  law,  generally  taxed  at a  maximum  rate of  15%.  If a
noncorporate  Unit holder has held Units for 12 months or less, any capital gain
recognized on the tender of such Units would be short-term capital gain which is
subject to tax at ordinary  income rates.  Capital gains of corporate  taxpayers
are generally taxed at ordinary income rates. A tendering Unit holder's  ability
to deduct capital losses is subject to certain limitations.

In general, income, gain, loss, deduction and credits attributable to the assets
of the Trust will be taken into  account by Unit holders  consistent  with their
method of accounting and without regard to the accounting method employed by the
Trust. The Trust allocates items of income, gain, loss, deduction and credits to
Unit holders  based on record  ownership at the quarterly  record  dates.  It is
possible  that the IRS could  disagree  with this  allocation  method  and could
assert  that  income  and  deductions  of the  Trust  should be  determined  and
allocated on a daily or prorated basis,  which could require  adjustments to the
tax returns of the Unit holders  affected by the issue and result in an increase
in the  administrative  expense of the Trust in subsequent  periods.  It is also
possible  that the IRS would take the  position  that a portion of the  proceeds
from a sale of the Units is ordinary  income to the extent of any accrued  Trust
income at the time of the sale  allocable  to the Units sold,  but which has not

                                       13


been  distributed to the tendering Unit holder.  Unit holders may be required to
file IRS Form 8271 in connection with their ownership and/or tender of Units.

Backup Withholding and Information Reporting. The proceeds from a disposition of
Units  may  be  subject  to  information   reporting  and  U.S.  federal  backup
withholding tax if the Unit holder thereof is a noncorporate  taxpayer and fails
to supply an  accurate  taxpayer  identification  number or  otherwise  fails to
comply with applicable U.S. information reporting or certification requirements.
Any amounts so withheld  will be allowed as a credit  against the Unit  holder's
U.S. federal income tax liability.

THE  FEDERAL  INCOME TAX  DISCUSSION  SET FORTH  ABOVE IS  INCLUDED  FOR GENERAL
INFORMATION  ONLY.  UNIT HOLDERS ARE URGED TO CONSULT  THEIR TAX  ADVISORS  WITH
RESPECT TO THE TAX  CONSEQUENCES TO THEM OF THE OFFER,  INCLUDING THE EFFECTS OF
FEDERAL, STATE AND LOCAL TAX CONSEQUENCES THEREOF.

Section 7. Effects of the Offer.

Resales.  The  Purchasers do not believe the  provisions of the Trust  Indenture
should restrict transfers of Units pursuant to the Offer.

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 Unit  holder  vote.  The Trust 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 Trust, such as the sale of the royalties and termination of the
Trust, and the affirmative vote of more than 50% of the outstanding Units (not a
mere  quorum) is required  to effect  such  actions.  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 Trust
has  established a record date prior to the time such.  Units are transferred by
the Trust 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
Trustee, or if, in the future,  changes in circumstances would dictate that they
or  other  Unit  holders  exercise  their  right  to call a vote.  Thus,  if the
Purchasers  purchase over 50% of the outstanding Units of the Trust (pursuant to
this and any  other  tender  offers  and  other  purchases),  they  will be in a
position  to control the Trust by virtue of being able to remove and replace the
Trustee, to cause the Trust to sell its assets, and to liquidate the Trust.

Other Potential Effects.  The Units are registered under the Exchange Act, which
requires,  among other things that the Trust 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 Trust if the
number of record  holders  falls below 300,  or below 500 if the  Trust's  total
assets are below $10 million for three  consecutive  preceding fiscal years. The
Trust  reported a total of 861 Unit  holders as of its most  recent  fiscal year
end,  but the  Purchasers  are  offering  to  purchase  up to  2,526,686  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
Trust in its public  reports,  however,  there has never  been a public  trading
market for the Units and none is expected to develop, so the Trust's status as a
public  company will not affect a trading  market in the Units.  A change in the
Trust's  status as a public  company could reduce the  information  available to
Unit holders about the Trust in the event the information  required by the Trust
Indenture 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  2,526,686  Units.  If the  Purchasers  acquire  fewer than  2,526,686  Units
pursuant to the Offer, the Purchasers may seek to make further  purchases on the
open  market at  prevailing  prices,  or solicit  Units  pursuant to one or more
future  tender  offers at the same  price,  a higher  price  or, if the  Trust'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,

                                       14


the  Purchasers  reserve the right to gauge the  response to this  solicitation,
and, if not successful in purchasing 2,526,686 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
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 Trust's operations, announcement of pending sales and the proposed
terms of sales,  and local and national 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 Trust or to change the management or operations of the Trust. The Purchasers
do not have any  present  intention  to take any action in  connection  with the
liquidation of the Trust. The Purchasers  nevertheless  reserve the right, at an
appropriate  time,  to exercise  their rights as Unit holders to vote on matters
subject  to a Unit  holder  vote,  including,  but not  limited  to, any vote to
affecting the sale of the Trust's  royalties and the liquidation and dissolution
of the Trust.  Except as expressly  set forth  herein,  the  Purchasers  have no
present  intention to seek control of the Trust, to cause the Trust to engage in
any  extraordinary  transaction,  to cause any  purchase,  sale or transfer of a
material  amount  of  the  assets  of any  Trust,  to  make  any  change  in the
distribution policies,  indebtedness or capitalization of any Trust or to change
the structure,  management or operations of the Trust, the listing status of the
Units or the reporting  requirements  of the Trust.  However,  if the Purchasers
purchase over 50% of the  outstanding  Units of the Trust  (pursuant to this and
any other  tender  offers and other  purchases),  they will be in a position  to
control the Trust by virtue of being able to remove and replace the Trustee,  to
cause the Trust to sell its assets, and to liquidate the Trust.

Section 9. The Business of the Trust.  For information  about the Trust,  please
refer to the annual report  prepared by the Trust which was sent to you earlier,
particularly  Item 2 of Form 10-K,  the Quarterly  Reports on Form 10-Q, and any
other  materials  sent to you by the  Trust.  These  documents  contain  updated
information  concerning the Trust,  including detailed information regarding the
royalties  and coal  mines  owned.  In  addition,  the Trust is  subject  to the
information and reporting requirements of the Exchange Act and information about
the Trust 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  Senior  Note  Program I, LP;  Sutter  Opportunity  Fund 4, LLC;  MPF DeWaay
Premier  Fund 3, LLC;  MPF  Flagship  Fund 12,  LLC;  MPF  Special  Fund 8, LLC;
MacKenzie  Patterson  Special  Fund 6;  MacKenzie  Patterson  Special  Fund 6-A;
Salvage  Investors,  LLC. For  information  concerning  the Purchasers and their
respective principals, please refer to Schedule I attached hereto. The principal
business of each of the  Purchasers is investment  in  securities,  particularly
real  estate-based  securities.  The principal  business  address of each of the
Purchasers is 1640 School  Street,  Moraga,  California  94556,  except  Salvage
Investors, whose address is 710 Kipling Street, Suite 305; Lakewood, CO 80215.

      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 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 Trust, including but not limited to, contracts,  arrangements,
understandings or relationships concerning the transfer or voting thereof, joint
ventures,  loan or  option  arrangements,  puts or calls,  guarantees  of loans,
guarantees  against loss or the giving or  withholding  of proxies,  consents or
authorizations,  (iv) there have been no transactions or business  relationships
which would be required to be disclosed  under the rules and  regulations of the
Commission  between  any of the  Purchasers  or,  to the best  knowledge  of the
Purchasers, the persons listed on Schedule I, or any affiliate of the Purchasers
on the one hand, and the Trust 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

                                       15


listed on  Schedule  I, and the  Trust 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 $1,516,012
would be required to purchase  2,526,686  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 Trust'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,  royalties,  assets,  liabilities,
financial  condition,  operations,  results of  operations  or  prospects of the
Purchasers or the Trust, 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,  royalties,  assets,  liabilities,  financial
condition,  operations,  results of operations or prospects of the Trust, which,
in the reasonable  judgment of the Purchasers,  is or will be materially adverse
to the Trust, or the Purchasers shall have become aware of any fact that, in the
reasonable  judgment  of the  Purchasers,  does or will have a material  adverse
effect on the value of the Units;

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

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

      The foregoing  conditions  are for the sole benefit of the  Purchasers and
may be asserted by the  Purchasers  or may be

                                       16


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 Trust's  business,  or that certain parts of the Trust'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 Trusts.  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  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.

July 31, 2007

                                       17


                                   SCHEDULE I

                 THE PURCHASERS AND THEIR RESPECTIVE PRINCIPALS

      The Purchasers are MPF Senior Note Program I, LP; Sutter  Opportunity Fund
4, LLC; MPF DeWaay  Premier Fund 3, LLC; MPF Flagship  Fund 12, LLC; MPF Special
Fund 8, LLC;  MacKenzie  Patterson  Special Fund 6; MacKenzie  Patterson Special
Fund 6-A; Salvage Investors,  LLC. Each of the entity Purchasers is organized as
a limited liability company or limited  partnership.  The Manager of each of the
limited  liability  company  Purchasers  and the general  partner of each of the
limited  partnership  Purchasers  is  MacKenzie  Patterson  Fuller,  LP  or  its
affiliate Sutter Capital Management,  LLC, except Salvage Investors,  LLC, whose
manager is John G. Brant.  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:  5.0%,  26.4%,  16.5%,  6.6%,  13.2%,  13.2%,  9.1%, and 10.0%. 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.

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 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

                                       18


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.

Salvage Investors, LLC

Salvage  Investors,  LLC is a Colorado limited  liability  company,  founded and
managed by John G.  Brant,  who also  founded  the law firm of Brant,  Stevens &
Graf, LLC. Mr. Brant has over 28 years of experience in the structure, analysis,
and management of alternative and illiquid  investments.  An accounting graduate
from the University of Oklahoma, Mr. Brant received his J.D. from the University
of Texas and worked with the IRS until joining the Golden,  Colorado law firm of
Bradley,  Campbell & Carney in 1975.  In 1983,  Mr. Brant  founded his own firm,
which evolved into Brant,  Stevens & Graf. In 2002, Mr. Brant co-founded Branzan
Investment Advisors, Inc., an alternative investment manager.

                                       19