SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                             -----------------------
                                 Amendment No. 1
                                       to
                                   SCHEDULE TO
         Tender Offer Statement Pursuant to Section 14(d)(1) or 13(e)(1)
                     of the Securities Exchange Act of 1934
                               -------------------

                    U.S. REALTY PARTNERS LIMITED PARTNERSHIP
                            (Name of Subject Company)


  MPF DEWAAY PREMIER FUND, LLC; MP VALUE FUND 7, LLC; MPF SPECIAL FUND 8, LLC;
    MACKENZIE PATTERSON SPECIAL FUND 7, LLC; MORAGA GOLD, LLC; STEVEN GOLD;
     MPF-NY 2005, LLC; MACKENZIE PATTERSON FULLER, INC.; and C.E. PATTERSON

                                    (Bidders)

                          DEPOSITARY UNITS CERTIFICATES
                         (Title of Class of Securities)

                                 None or unknown
                      (CUSIP Number of Class of Securities)
                             -----------------------
                                               Copy to:
Christine Simpson                              Chip Patterson, Esq.
MacKenzie Patterson Fuller, Inc.               MacKenzie Patterson Fuller, Inc.
1640 School Street                             1640 School Street
Moraga, California  94556                      Moraga, California  94556
(925) 631-9100 ext.224                         (925) 631-9100 ext. 206

                     (Name, Address, and Telephone Number of
                    Person Authorized to Receive Notices and
                       Communications on Behalf of Bidder)

                            Calculation of Filing Fee

         Transaction                                       Amount of
         Valuation*                                        Filing Fee

         $1,298,375                                        $152.82

*        For purposes of calculating the filing fee only. Assumes the purchase
         of 305,500 of the Depositary Units Certificates ("Units") at a purchase
         price equal to $4.25 per Unit in cash.

[X]      Check box if any part of the fee is offset as provided by Rule
         0-11(a)(2) and identify the filing with which the offsetting fee was
         previously paid. Identify the previous filing by registration statement
         number, or the Form or Schedule and the date of its filing.

         Amount Previously Paid:    $152.82
         Form or Registration Number: SC TO-T
         Filing Party:  MacKenzie Patterson Fuller, Inc.
         Date Filed:  March 22, 2005

[ ]      Check the box if the filing relates solely to preliminary
         communications made before the commencement of a tender offer.

 Check the appropriate boxes below to designate any transactions to which the
statement relates:

[X] third party tender offer subject to Rule 14d-1.
[ ] issuer tender offer subject to Rule 13e-4.
[ ] going private transaction subject to Rule 13e-3
[ ] amendment to Schedule 13D under Rule 13d-2

Check the following box if the filing is a final amendment reporting the results
of the tender offer: [ ]

The Schedule TO filed as of March 22, 2005 by the above-named bidders is hereby
amended as set forth below. Items not amended remain unchanged, and capitalized
terms are used as defined in the original Schedule.

                                  TENDER OFFER

This Tender Offer Statement on Schedule TO relates to the offer (the "Offer") by
MPF DEWAAY PREMIER FUND, LLC; MP VALUE FUND 7, LLC; MPF SPECIAL FUND 8, LLC;
MACKENZIE PATTERSON SPECIAL FUND 7, LLC; MORAGA GOLD, LLC, STEVEN GOLD; and
MPF-NY 2005, LLC (collectively the "Purchasers") to purchase up to 305,500 of
the Depositary Units Certificates ("Units") in U.S. REALTY PARTNERS LIMITED
PARTNERSHIP (the "Partnership"), the subject company, at a purchase price equal
to $4.25 per Unit, less the amount of any distributions declared or made with
respect to the Units between March 22, 2005 (the "Offer Date") and May 6, 2005
or such other date to which this Offer may be extended (the "Expiration Date"),
upon the terms and subject to the conditions set forth in the Offer to Purchase
dated March 22, 2005 (the "Offer to Purchase") and the related Letter of
Transmittal, copies of which are attached hereto as Exhibits (a)(1) and (a)(2),
respectively. 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, by the terms of the Offer and as set
forth in the Letter of Transmittal, would be assigned by tendering Unit holders
to the Purchasers. MacKenzie Patterson Fuller, Inc. and C.E. Patterson are named
as "bidders" herein because each is deemed to control the Purchasers, but
neither party is otherwise participating in the offer described in this
schedule. As of the date hereof, a total of 2,765 Units have been tendered by
securities holders and not withdrawn. No other Units have been tendered to date.


Item 12. Exhibits.
         --------

         (a)(1) Revised Offer to Purchase dated April 19, 2005

         (a)(2) Letter of Transmittal*

         (a)(3) Form of Letter to Unit holders dated March 22, 2005*

         (a)(4) Form of advertisement in Investor's Business Daily*

         (b)- (h) Not applicable.
* Previously filed and incorporated by reference from the Schedule TO filed with
the SEC by the Purchasers on March 22, 2005.

Item 13. Information Required by Schedule 13E-3.
         --------------------------------------

Not applicable.

                                   SIGNATURES


         After due inquiry and to the best of my knowledge and belief, I certify
that the information set forth in this statement is true, complete and correct.

Dated:   April 19, 2005

MPF DEWAAY PREMIER FUND, LLC
MP VALUE FUND 7, LLC
MPF SPECIAL FUND 8, LLC
MACKENZIE PATTERSON SPECIAL FUND 7, LLC
MORAGA GOLD, LLC
MPF-NY 2005, LLC

By:      /s/ CHRISTINE SIMPSON
         -------------------------
         Christine Simpson, Vice President of Manager of each filing person

MACKENZIE PATTERSON FULLER, INC.

By:      /s/ CHRISTINE SIMPSON
         -------------------------
         Christine Simpson, Vice President

C.E. PATTERSON

/s/ C.E. PATTERSON
- ------------------

STEVEN GOLD

/s/ STEVEN GOLD
- ---------------






                                  EXHIBIT INDEX


Exhibit           Description

(a)(1)            Revised Offer to Purchase dated April 19, 2005

                                  EXHIBIT (A)(1)


                       OFFER TO PURCHASE FOR CASH 305,500
                          DEPOSITARY UNITS CERTIFICATES
                                       OF
                    U.S. REALTY PARTNERS LIMITED PARTNERSHIP
                                       AT
                                 $4.25 PER UNIT

  MPF DEWAAY PREMIER FUND, LLC; MP VALUE FUND 7, LLC; MPF SPECIAL FUND 8, LLC;
  MACKENZIE PATTERSON SPECIAL FUND 7, LLC; MORAGA GOLD, LLC; STEVEN GOLD; and
                MPF-NY 2005, LLC; (collectively the "Purchasers")

        THE OFFER,  WITHDRAWAL RIGHTS, AND PRORATION PERIOD WILL EXPIRE AT 12:00
  MIDNIGHT, PACIFIC TIME, ON MAY 6, 2005, UNLESS THE OFFER IS EXTENDED.

The Purchasers hereby seek to acquire 305,500 Depositary Units Certificates (the
"Units") in U.S. REALTY PARTNERS LIMITED  PARTNERSHIP (the  "Partnership").  The
Purchasers  are not  affiliated  with  the  Partnership  or with  U.S.  Realty I
Corporation and AIMCO Properties,  L.P., the general partners of the Partnership
(the "General Partners").  The Purchasers hereby offer to purchase 305,500 Units
at  a  purchase  price  equal  to  $4.25  PER  UNIT,  less  the  amount  of  any
distributions  declared or made with respect to the Units between March 22, 2005
and May 6, 2005,  or such other  date to which this offer may be  extended  (the
"Expiration Date"), in cash, without interest, upon the terms and subject to the
conditions  set forth in this offer to purchase (the "Offer to Purchase") and in
the related Letter of  Transmittal,  as each may be supplemented or amended from
time to time (which together constitute the "Offer").  As noted above, the Offer
price would be subject to reduction for distributions  made or declared prior to
the  Expiration  Date. Any  distributions  made or declared after the Expiration
Date  would,  by the  terms  of the  Offer  and as set  forth in the  Letter  of
Transmittal, be assigned by tendering Unit holders to the Purchasers.

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

As of December  31,  2003,  the  Partnership  had 789 Unit holders of record and
there were 1,222,000 Units  outstanding  according to the  Partnership's  annual
report on Form 10-K filed in March 2004. As of March, 2005, 1,222,000 Units were
issued and outstanding,  of which AIMCO  Properties,  L.P., a general partner of
the Partnership, and its affiliates own 828,227, or approximately 67.78%, of the
outstanding Units, according to a Preliminary  Information Statement on Schedule
14C filed by the Partnership in March 2005. One of the Purchasers,  Steven Gold,
owns a total of 13,000 Units, or approximately 1% of the outstanding  Units. The
Purchasers and their affiliates  currently  beneficially own no other Units. The
305,500  Units subject to the Offer  constitute  25% of the  outstanding  Units.
Consummation  of the Offer,  if all Units  sought are  tendered,  would  require
payment by the Purchasers of up to $1,298,375 in aggregate purchase price, which
the Purchasers intend to fund out of their current working capital.

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

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

     o   The Purchasers  are making the Offer for  investment  purposes and with
         the  intention of making a profit from the  ownership of the Units.  In
         establishing  the purchase  price of $4.25 per Unit, the Purchasers are
         motivated to establish  the lowest price which might be  acceptable  to
         Unit holders  consistent with the Purchasers'  objectives.  There is no
         public  market for the Units,  and  neither  the Unit  holders  nor the
         Purchasers  have any accurate means for  determining the actual present
         value of the Units. Although there can be no certainty as to the actual
         present value of the Units,  the Purchasers have estimated,  solely for
         the  purposes  of  determining  an  acceptable  Offer  price,  that the
         Partnership could have an estimated  liquidation value of approximately
         $5.05 per Unit. It should be noted,  however,  that the Purchasers have
         not made an  independent  appraisal  of the Units or the  Partnership's
         properties, and are not qualified to appraise real estate. Furthermore,
         there can be no  assurance  as to the  timing  or amount of any  future
         Partnership

                                       1

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

     o   Unit holders tendering their Units pursuant to this Offer will not have
         the  right to  object  to the sale of the Twin  Lakes  Apartments  (the
         "Sale") pursuant to the General Partner's information  statement;  as a
         result  of  tendering  pursuant  to this  Offer,  unitholders  grant an
         irrevocable  proxy  to the  Purchasers  such  that the  Purchasers  can
         exercise the right to vote tendered Units.  The Purchasers could end up
         owning in excess of 25% of the outstanding Units if this Offer is fully
         subscribed,  which would enable them to have  significant  voting power
         and  the  ability  to  object  to  the  Sale  by the  Partnership.  The
         Purchasers  have not yet  formed  an  intention  with  respect  to that
         objection,  but  would  likely  object.  The  Purchasers  believe  that
         management  has,  according  to its own  statement,  not  marketed  the
         property  in any way  and,  as  such,  has no idea  as to  whether  the
         Partnership  might  achieve a better price than the present  offer.  In
         fact,  one of the  Purchasers,  Steve Gold, has offered to purchase the
         property for more than the General Partner's affiliate. We are inclined
         to believe  that  management  should  reject the sale and  undertake an
         active  marketing  process.  Mr. Gold is able to both purchase the Twin
         Lakes Apartments and participate in this Offer.

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

     o   The  Purchasers  may accept  only a portion of the Units  tendered by a
         Unitholder if a total of more than 305,500 Units are tendered.

THE OFFER TO PURCHASE IS NOT CONDITIONED  UPON ANY MINIMUM NUMBER OF UNITS BEING
TENDERED. IF MORE THAN 305,500 UNITS ARE VALIDLY TENDERED AND NOT WITHDRAWN, THE
PURCHASERS WILL ACCEPT FOR PURCHASE 305,500 UNITS FROM TENDERING  UNITHOLDERS ON
A PRO RATA BASIS,  SUBJECT TO THE TERMS AND CONDITIONS HEREIN. A UNIT HOLDER MAY
TENDER ANY OR ALL UNITS OWNED BY SUCH UNIT HOLDER.

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

March 22, 2005



                                       2

IMPORTANT

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

                        MACKENZIE PATTERSON FULLER, INC.
                               1640 SCHOOL STREET
                            MORAGA, CALIFORNIA 94556
                             TELEPHONE: 800-854-8357
                             FACSIMILE: 925-631-9119
                         E-MAIL ADDRESS: OFFERS@MPFI.COM

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

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

The Partnership is subject to the information and reporting  requirements of the
Exchange Act and in  accordance  therewith is required to file reports and other
information with the Securities and Exchange Commission  ("Commission") relating
to its business,  financial condition and other matters.  Such reports and other
information  are available on the  Commission's  electronic  data  gathering and
retrieval  (EDGAR)  system,  at its  internet  web site at  www.sec.gov,  may be
inspected at the public  reference  facilities  maintained by the  Commission at
Room 1024,  Judiciary Plaza,  450 Fifth Street,  N.W.,  Washington,  D.C. 20549.
Copies of such material can also be obtained from the Public  Reference  Room of
the Commission in Washington, D.C. at prescribed rates.

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













                                       3

                                TABLE OF CONTENTS

                                                                            PAGE

SUMMARY TERM SHEET............................................................5

INTRODUCTION..................................................................8

TENDER OFFER.................................................................12

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
































                                       4


                               SUMMARY TERM SHEET

The Purchasers are offering to purchase any and all outstanding  Units for $4.25
per Unit in cash.  The following  are some of the questions  that you, as a Unit
holder  of the  Partnership  may  have  and  answers  to  those  questions.  The
information  in this summary is not complete,  and we urge you to carefully read
the  remainder  of this  Offer  to  Purchase  and  the  accompanying  Letter  of
Transmittal.

WHO IS OFFERING TO BUY MY SECURITIES?

The offer to  purchase  your Units is being made  jointly by MPF DEWAAY  PREMIER
FUND,  LLC; MP VALUE FUND 7, LLC; MPF SPECIAL FUND 8, LLC;  MACKENZIE  PATTERSON
SPECIAL FUND 7, LLC;  MORAGA GOLD,  LLC; STEVEN GOLD; and MPF-NY 2005, LLC. Each
of the entity  Purchasers is a real estate investment fund managed or advised by
MacKenzie Patterson Fuller, Inc., a private,  independent real estate investment
firm.  None of the Purchasers is affiliated  with the Partnership or its General
Partners.

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

We are seeking to purchase 305,500 Depositary Units Certificates,  which are the
"Units" issued to investors in the Partnership in its initial public offering of
equity securities.

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

We are  offering to pay $4.25 per Unit,  net to you in cash,  less the amount of
any  distributions  declared or made with respect to the Units between March 22,
2005 and the date the Offer  expires.  The Offer  price  would be reduced by the
amount of  distributions  made or declared  prior to the  Expiration  Date.  Any
distributions  made or declared after the Expiration Date would, by the terms of
the  Offer  and as set  forth in the  Letter  of  Transmittal,  be  assigned  by
tendering Unit holders to the Purchasers.  If you tender your Units to us in the
Offer, you will not have to pay brokerage fees or similar expenses.

DO YOU HAVE THE FINANCIAL RESOURCES TO MAKE PAYMENT?

If the  total  amount of Units  sought is  purchased,  the  Purchasers'  capital
commitment will be approximately $1,298,375. The Purchasers have an aggregate of
approximately  $16 million in total assets,  and more than $3.5 million in total
net current  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 are  presently
making.

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

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

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

You will have at least until 12:00  midnight,  Pacific  Time, on May 6, 2005, to
decide whether to tender your Units in the Offer.

                                       5

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

The Purchasers  desire to purchase up to 305,500  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 305,500, 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 305,500 Units are so tendered and not withdrawn, we will accept for
payment and pay for 305,500 Units so tendered,  pro rata according to the number
of Units so tendered,  adjusted by rounding  down to the nearest whole number of
Units tendered by each Unit holder to avoid  purchases of fractional  Units,  as
appropriate.  See "Tender Offer -- Section 2. Acceptance for Payment and Payment
for Units; Proration."

CAN THE OFFER BE EXTENDED AND UNDER WHAT CIRCUMSTANCES?

The Offer can be extended in our discretion.

HOW WILL I BE NOTIFIED IF THE OFFER IS EXTENDED?

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

WHAT ARE THE MOST SIGNIFICANT CONDITIONS TO THE OFFER?

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

WHEN WILL YOU PAY ME FOR THE UNITS I TENDER?

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

HOW DO I TENDER MY UNITS?

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

UNTIL WHAT TIME CAN I WITHDRAW PREVIOUSLY TENDERED UNITS?

You can  withdraw  previously  tendered  Units at any time  until  the Offer has
expired  and,  if we have not agreed to accept your Units for payment by May 20,
2005,  you can withdraw them at any time after such time until we do accept your
Units for payment.

HOW DO I WITHDRAW PREVIOUSLY TENDERED UNITS?

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

WHAT DO THE PARTNERSHIP'S GENERAL PARTNERS THINK OF THE OFFER?

The General Partners have remained neutral on the Offer.

WILL THE PARTNERSHIP CONTINUE AS A PUBLIC COMPANY?

The Partnership  reported 789 holders of its outstanding Units as of the date of
its most recent annual report. If the total number of Unit holders is below 300,
the  Partnership  can elect to  discontinue  its  status  as a public  reporting
company.  Accordingly,  it is possible,  though the Purchasers believe unlikely,
that the Offer could result in the total


                                       6

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

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,  except that the Purchasers may
have some  control  over voting if the Offer is  substantially  subscribed.  The
General Partners control over 67% of the Units, so unless they elect to seek the
consent of the minority, as they are presently doing with respect to the sale of
the Twin Lake Apartments,  the Purchasers would not be able to influence voting.
However,  when the General  Partners  solicit the consent of the  minority,  the
Purchasers   could  have   significant   influence   over  whether  or  not  the
Partnership's  properties are sold. Further, it is possible, as mentioned above,
that the Partnership  could cease being a public company if a sufficient  number
of Unit holders tender pursuant to this Offer.

WHAT ARE THE PURCHASERS' FUTURE INTENTIONS CONCERNING THE PARTNERSHIP?

The Purchasers  have no present  intention to seek control of the Partnership or
to change the management or operations of the Partnership. The Purchasers do not
have any present  intention to take action in connection with the liquidation of
the Partnership or with any extraordinary transaction concerning the Partnership
or its  assets,  other  than the offer by Mr.  Gold to  purchase  the Twin Lakes
Apartments.  Mr. Gold is able to both  purchase  the Twin Lakes  Apartments  and
participate  in this  Offer.  Although  the  Purchasers  do not have any present
intention  to take any  action  with  respect  to  management  or control of the
Partnership,  the  Purchasers  reserve the right,  at an  appropriate  time,  to
exercise  their  rights as  limited  partners  to vote on  matters  subject to a
limited partner vote, including any vote affecting the sale of the Partnership's
assets and the liquidation and dissolution of the Partnership.

WHAT IS THE MARKET VALUE OF MY UNITS?

The Units do not have a readily ascertainable market value, and neither the Unit
holders nor the Purchasers  have any accurate means for  determining  the actual
present  value of the  Units.  According  to the  Partnership,  ". . . no public
trading market has developed for the Units and it is not anticipated that such a
market will develop in the future."  (Form 10-K for the year ended  December 31,
2003).  The  Purchasers   review  of  independent   secondary  market  reporting
publications such as The Direct  Investments  Spectrum (formerly The Partnership
Spectrum)  and The  Stanger  Report,  reported  no sales  of Units on  secondary
markets during the most recent six months.  The  information  published by these
independent  sources  is  believed  to be the  product of their  private  market
research and does not constitute the  comprehensive  transaction  reporting of a
securities  exchange.  Accordingly,  the  Purchasers  do not  know  whether  the
foregoing  information  is  accurate  or  complete.  Although  there  can  be no
certainty  as to the actual  present  value of the Units,  the  Purchasers  have
estimated,  solely for the purposes of  determining  an acceptable  Offer price,
that the Partnership could have an estimated  liquidation value of approximately
$5.05 per Unit, or higher. It should be noted, that the Purchasers have not made
an independent appraisal of the Units or the Partnership's  properties,  and are
not  qualified to appraise real estate.  Accordingly,  there can be no assurance
that this estimate accurately reflects an approximate value of the Units or that
the actual  amounts  which may be realized by Unit  holders for the may not vary
substantially from this estimate.

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

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

                                       7

TO THE UNIT HOLDERS OF U.S.  REALTY  PARTNERS  LIMITED  PARTNERSHIP:

                                  INTRODUCTION

         The  Purchasers  hereby  offer to  purchase  up to  305,500  Units at a
purchase  price of $4.25  per  Unit  ("Offer  Price"),  less the  amount  of any
distributions declared or paid with respect to the Units between March 22, 2005,
and the Expiration Date, in cash,  without interest,  upon the terms and subject
to the  conditions  set forth in the Offer.  The  Purchasers  are unaware of any
distributions  declared or paid since March 22,  2005.  Unit  holders who tender
their Units will not be obligated to pay any  Partnership  transfer fees, or any
other fees,  expenses or commissions in connection with the tender of Units. The
Purchasers  will  pay  all  such  costs  and all  charges  and  expenses  of the
Depositary,  an  affiliate  of  certain  of the  Purchasers,  as  depositary  in
connection with the Offer.

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

Unit holders are urged to consider the following factors:

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

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

     o   The Purchasers  are making the Offer for  investment  purposes and with
         the  intention of making a profit from the  ownership of the Units.  In
         establishing  the purchase  price of $4.25 per Unit, the Purchasers are
         motivated to establish  the lowest price which might be  acceptable  to
         Unit holders  consistent with the Purchasers'  objectives.  There is no
         public  market for the Units,  and  neither  the Unit  holders  nor the
         Purchasers  have any accurate means for  determining the actual present
         value of the Units. Although there can be no certainty as to the actual
         present value of the Units,  the Purchasers have estimated,  solely for
         the  purposes  of  determining  an  acceptable  Offer  price,  that the
         Partnership could have an estimated  liquidation value of approximately
         $5.05 per Unit. It should be noted,  however,  that the Purchasers have
         not made an  independent  appraisal  of the Units or the  Partnership's
         properties, and are not qualified to appraise real estate. Furthermore,
         although the  Partnership  has announced  that it is attempting to sell
         its remaining  property,  there can be no assurance as to the timing or
         amount of any  future  Partnership  distributions,  and there can be no
         assurance  that  the  Purchasers'   estimate   accurately  reflects  an
         approximate  value of the Units or that the actual amounts which may be
         realized by holders for the Units may not vary  substantially from this
         estimate.

     o   Unit holders tendering their Units pursuant to this Offer will not have
         the  right to  object  to the sale of the Twin  Lakes  Apartments  (the
         "Sale") pursuant to the General Partner's information  statement;  as a
         result  of  tendering  pursuant  to this  Offer,  unitholders  grant an
         irrevocable  proxy  to the  Purchasers  such  that the  Purchasers  can
         exercise the right to vote tendered Units.  The Purchasers could end up
         owning in excess of 25% of the outstanding Units if this Offer is fully
         subscribed,  which would enable them to have  significant  voting power
         and  the  ability  to  object  to  the  Sale  by the  Partnership.  The
         Purchasers  have not yet  formed  an  intention  with  respect  to that
         objection,  but  would  likely  object.  The  Purchasers  believe  that
         management  has,  according  to its own  statement,  not  marketed  the
         property  in any way  and,  as  such,  has no idea  as to  whether  the
         Partnership  might  achieve a better price than the present  offer.  In
         fact,  one of the  Purchasers,  Steve Gold, has offered to purchase the
         property for more than the General Partner's affiliate. We are inclined
         to believe  that  management  should  reject the sale and  undertake an
         active  marketing  process.  Mr. Gold is able to both purchase the Twin
         Lakes Apartments and participate in this Offer.

                                       8

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

     o   The  Purchasers  may accept  only a portion of the Units  tendered by a
         Unitholder  in the  event  a total  of  more  than  305,500  Units  are
         tendered.

Establishment of the Offer Price
- --------------------------------

         The  Purchasers  have set the Offer  Price at $4.25 per Unit,  less the
amount of any  distributions  declared or made with respect to the Units between
March 22, 2005 and the  Expiration  Date. In  determining  the Offer Price,  the
Purchasers analyzed a number of quantitative and qualitative factors, including:
(i) the lack of a secondary  market for  resales of the Units and the  resulting
lack of liquidity of an investment in the Partnership;  (ii) the estimated value
of the Partnership's  real estate assets;  and (iii) the costs to the Purchasers
associated with acquiring the Units.

         The Partnership  made the following  statements in its annual report on
Form 10-K for the year ended  December 31, 2003: ". . . no public trading market
has  developed for the Units and it is not  anticipated  that such a market will
develop  in the  future."  The lack of any  public  market for the sale of Units
means that Unit  holders have  limited  alternatives  if they seek to sell their
Units. As a result of such limited alternatives for Unit holders, the Purchasers
may not need to offer as high a price for the Units as they would otherwise.  On
the other hand,  the Purchasers  take a greater risk in  establishing a purchase
price as there is no  prevailing  market price to be used for  reference and the
Purchasers   themselves   will  have  limited   liquidity  for  the  Units  upon
consummation  of the purchase.  The Purchasers  review of independent  secondary
market reporting  publications such as The Direct Investments Spectrum,  and The
Stanger Report,  reported no sales of Units on secondary markets during the most
recent six months.  The information  published by these  independent  sources is
believed  to be the  product  of  their  private  market  research  and does not
constitute the  comprehensive  transaction  reporting of a securities  exchange.
Accordingly,  the  Purchasers do not know whether the foregoing  information  is
accurate or complete.

         According  to the  Partnership's  annual  report  for  the  year  ended
December 31, 2003, the  Partnership's  investments in properties  consist of the
following two real properties:

                              Date of
Property                      Purchase    Type of Ownership           Use
- --------                      --------    -----------------           ---

Governor's Park Apartments    08/29/86    Fee ownership subject to    Apartment
 Little Rock, Arkansas                    first mortgage              154 units

Twin Lakes Apartments         08/28/86    Fee ownership subject to    Apartment
 Palm Harbor, Florida                     first mortgage              262 units

         On January 24, 2005, the General  Partners  furnished a proxy statement
(as  supplemented  by that certain  Supplement to Proxy Statement dated February
14, 2005, the "Proxy Statement") to the Unit holders in connection with:

         (i) an amendment to the Partnership's  agreement of limited partnership
(the "Partnership  Agreement") to permit sales of the Partnership's  property to
the General Partners or their affiliates; and

         (ii) the sale by the  Partnership  of Twin  Lakes  Apartments,  to Twin
Lakes  Apartments,  L.L.C., a Delaware limited liability company which is wholly
owned by one of the General Partners.

         As  described  in  the  Proxy  Statement,  the  General  Partners  have
represented  to the Unit holders that they will not consummate the proposed sale
of Twin Lakes to their affiliate if Unit holders holding a majority of the Units
held by persons not affiliated  with the General  Partners  object in writing to
such as described in the Proxy Statement.  Unit holders must return their Notice
of  Objection  by March 31,  2005  (unless  such date is extended by the General
Partners in their discretion and as described in the Proxy Statement).

                                       9

         According  to the Proxy  Statement,  the  Partnership  entered  into an
agreement,   dated  September  3,  2004  (the  "Purchase  Agreement"),   with  a
wholly-owned  subsidiary  of AIMCO  Properties,  L.P.,  pursuant  to which  that
purchaser  would  purchase the Twin Lakes property for a gross purchase price of
$11,210,472. The rights under the Purchase Agreement were thereafter assigned to
another affiliated purchaser.  As set forth in the Proxy Statement,  the General
Partners  "anticipate  that  the  Partnership  will  distribute  $4,463,383,  or
approximately  $3.65 per unit, to the Limited  Partners in  connection  with the
Sale" of Twin Lakes to the General  Partner  affiliate if the amendments are not
subject to  objection  by a majority of the  unaffiliated  Unit  holders and the
property is sold pursuant to the Purchase Agreement.

         Steven  Gold,  one of the  Purchasers  in  this  Offer  and  holder  of
approximately  1% of the  outstanding  Units,  has  submitted a written offer to
purchase  Twin Lakes for a purchase  price of $11.65  million and has  requested
that the General Partners provide him with an opportunity to revise his offer in
the event the General Partner's  affiliate should elect to increase the purchase
price in the Purchase  Agreement  currently in effect. The General Partners have
stated in their public filings that this offer is currently  under review by the
Partnership.  As of the date of this Offer Mr.  Gold has  received no reply from
the  Partnership  to his offer to purchase Twin Lakes.  Mr. Gold is able to both
purchase the Twin Lakes Apartments and participate in this Offer.

         According to a Preliminary  Information Statement on Schedule 14C filed
by the Partnership in March 2005, the Partnership "has marketed  Governor's Park
to potential purchasers. The Partnership intends to continue to seek a buyer for
Governor's  Park  and the  general  partners  of the  Partnership  believe  that
additional time may be required in order to locate a buyer for Governor's Park."

         The  Purchasers'  valuation is based upon the sale of the assets of the
Partnership,  but such assets may not be liquidated for an indefinite  period of
time even though Twin Lakes is under  contract  of sale and  Governor's  Park is
being marketed.  Accordingly,  the underlying  asset value of the Partnership is
only one factor used by the Purchasers in arriving at the Offer Price.  However,
in the absence of trading price information,  the Purchasers estimate of the net
asset value of the  Partnership  may be relevant to Unit holders'  review of the
Offer Price.  Using publicly  available  information  concerning the Partnership
contained in the Partnership's  Form 10-K for the fiscal year ended December 31,
2003 and the  quarterly  report for the quarter ended  September  30, 2004,  the
Purchasers  derived an estimated net asset value for the Units.  The  Purchasers
are not qualified as real estate  appraisers  and have relied solely on publicly
available information in making their estimate of the value of the Partnership's
assets.  The Purchasers  estimated  value of  Partnership  assets was calculated
solely for  purposes  of  formulating  their  offer and cannot be relied upon as
representing  an amount which might  actually be realized upon a liquidation  of
the Partnership's assets, whether now or at any time in the future.

         In determining their estimated value of the Units, the Purchasers first
calculated the "Estimated  Net Sales Value" of the  Partnership's  real property
investments.  The Estimated Net Sales Value was determined by first  determining
the  properties'  net  operating  income  ("NOI").  The  NOI was  calculated  by
subtracting  from rental income the property  operating  expenses.  This NOI was
then  divided  by an 9%  capitalization  rate (the "Cap  Rate")  and the  result
reduced by 3% to take into account the  estimated  closing  costs which would be
incurred upon sale by the  Partnership of the  properties,  including  brokerage
commissions, title costs, surveys, appraisals, legal fees and transfer taxes.

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

         To  determine  the  Estimated  Liquidation  Value of the  Partnership's
assets,   the  Purchaser   added  to  the  Estimated  Net  Sales  Value  of  the
Partnership's   properties   the  net  current   assets,   as  reported  in  the
Partnership's  most recent Form 10-Q for the quarter  ended  September 30, 2004,
and calculated the amount of the balance  allocable to the Units.  The resulting
Estimated  Liquidation Value of the  Partnership's  assets per was approximately
$5.05 per Unit. The Purchasers  emphasize that this value was calculated by them
solely for purposes of selecting an Offer Price. There can be no assurance as to
the actual liquidation value of Partnership assets or as to the amount or timing
of distributions of liquidation  proceeds which may be received by Unit holders.
Accordingly,  there can be no assurance as to the  availability or timing of any
liquidation proceeds. Additional quantitative detail is given below:

                                       10

- --------------------------------------------------------------------------------
Gross valuation of partnership properties                          $17,362,963
- --------------------------------------------------------------------------------
Less: Selling Costs at 1.5%                                           (520,889)
- --------------------------------------------------------------------------------
Plus: Net Current Assets                                              (305,000)
- --------------------------------------------------------------------------------
Less: Mortgage Debt                                                (10,016,000)
- --------------------------------------------------------------------------------
Estimated net valuation of your partnership                         $6,521,074
- --------------------------------------------------------------------------------
Percentage of estimated net valuation allocated to holders of units         95%
based upon subordinated general partner participation
- --------------------------------------------------------------------------------
Estimated net valuation of units                                    $6,177,023
- --------------------------------------------------------------------------------
Total number of units                                                1,222,000
- --------------------------------------------------------------------------------
Estimated valuation per unit                                             $5.05
- --------------------------------------------------------------------------------


         The  Offer  Price  represents  the price at which  the  Purchasers  are
willing to purchase  Units.  The Purchasers  arrived at the $4.25 Offer Price by
applying a liquidity  discount to their  calculations  of Estimated  Liquidation
Value of the  Partnership's  assets,  after  deducting  selling and  liquidation
costs.  The  Purchasers  apply such a discount  with the  intention  of making a
profit by holding on to the Units until the Partnership is liquidated, hopefully
at close to the full Estimated Liquidation Value. No independent person has been
retained to evaluate or render any opinion  with  respect to the fairness of the
Offer Price and no  representation is made by the Purchasers or any affiliate of
the Purchasers as to such fairness. Other measures of the value of the Units may
be relevant to Unit holders. Unit holders are urged to consider carefully all of
the  information  contained  herein and consult  with their own  advisers,  tax,
financial or  otherwise,  in evaluating  the terms of the Offer before  deciding
whether to tender Units.

         The Offer is not made with any  current  view toward or plan or purpose
of acquiring Units in a series of successive and periodic offers.  Nevertheless,
the  Purchasers  reserve the right to gauge the  response to this  solicitation,
and, if not successful in purchasing  305,500 Units pursuant to this Offer,  may
consider future offers.  Factors  affecting the  Purchasers'  future interest in
acquiring additional Units include, but are not limited to, the relative success
of the current Offer,  any increase or decrease in the  availability  of capital
for investment by the  Purchasers  and their  investment  fund  affiliates,  the
current  diversification  and performance of each affiliated fund's portfolio of
real estate  interests,  the  development  of any public  market in the Units or
actions by unrelated  parties to tender for or purchase Units, the status of and
changes  and trends in the  Partnership's  operations,  announcement  of pending
property  sales and the proposed  terms of sales,  and local and  national  real
estate and financial market developments and trends.

General Background Information

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

         Tendering  Unit holders  will not be  obligated  to pay transfer  fees,
brokerage  fees,  or  commissions  on the sale of the  Units  to the  Purchasers
pursuant to the Offer. The Purchasers will pay all charges and expenses incurred
in connection  with the Offer.  The Purchasers  desire to purchase up to 305,500
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 305,500,  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 305,500 Units are so tendered and
not withdrawn, we will accept for payment and pay for 305,500 Units so tendered,
pro rata according to the number of Units so tendered, adjusted by rounding down
to the  nearest  whole  number of Units  tendered  by each Unit  holder to avoid
purchases of fractional Units, as appropriate.  (See "Tender Offer -- Section 2.
Acceptance for Payment and Payment for Units; Proration.")

         IF,  PRIOR  TO  THE  EXPIRATION  DATE,  THE  PURCHASERS   INCREASE  THE
CONSIDERATION  OFFERED TO UNIT  HOLDERS  PURSUANT TO THE OFFER,  SUCH  INCREASED
CONSIDERATION WILL BE PAID WITH RESPECT TO ALL UNITS THAT ARE PURCHASED PURSUANT
TO THE OFFER,  WHETHER OR NOT SUCH UNITS WERE TENDERED PRIOR TO SUCH INCREASE IN
CONSIDERATION.

         UNIT  HOLDERS  ARE  URGED  TO  READ  THIS  OFFER  TO  PURCHASE  AND THE
ACCOMPANYING  LETTER OF TRANSMITTAL  CAREFULLY BEFORE DECIDING WHETHER TO TENDER
THEIR UNITS.

                                       11

TENDER OFFER

SECTION 1. TERMS OF THE OFFER.  Upon the terms and subject to the  conditions of
the Offer,  the  Purchasers  will accept for  payment and pay for Units  validly
tendered on or prior to the Expiration Date and not withdrawn in accordance with
Section 4 of this Offer to Purchase. The term "Expiration Date" shall mean 12:00
midnight,  Pacific Time, on May 6, 2005,  unless and until the Purchasers  shall
have extended the period of time for which the Offer is open, in which event the
term  "Expiration  Date" shall mean the latest time and date on which the Offer,
as so extended by the Purchasers, shall expire.

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

         THE PURCHASERS DO NOT ANTICIPATE AND HAVE NO REASON TO BELIEVE THAT ANY
CONDITION OR EVENT WILL OCCUR THAT WOULD PREVENT THE PURCHASERS  FROM PURCHASING
TENDERED UNITS AS OFFERED HEREIN.

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

         The Purchasers desire to purchase up to 305,500 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 305,500,  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 305,500 Units are so tendered and not withdrawn,  we will
accept for payment and pay for 305,500 Units so tendered,  pro rata according to
the number of Units so tendered,  adjusted by rounding down to the nearest whole
number of Units  tendered by each Unit holder to avoid  purchases of  fractional
Units, as appropriate.

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

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

         UNDER NO  CIRCUMSTANCES  WILL  INTEREST  BE PAID ON THE OFFER  PRICE BY
REASON OF ANY DELAY IN MAKING SUCH PAYMENT.

         If any tendered  Units are not purchased for any reason (other than due
to proration as described above), the


                                       12

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

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

SECTION 3. PROCEDURES FOR TENDERING UNITS.

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

IN ORDER FOR A TENDERING UNIT HOLDER TO PARTICIPATE IN THE OFFER,  UNITS MUST BE
VALIDLY  TENDERED AND NOT WITHDRAWN PRIOR TO THE EXPIRATION DATE, WHICH IS 12:00
MIDNIGHT,  PACIFIC  TIME, ON MAY 6, 2005, OR SUCH DATE TO WHICH THE OFFER MAY BE
EXTENDED.

THE METHOD OF  DELIVERY  OF THE  LETTER OF  TRANSMITTAL  AND ALL OTHER  REQUIRED
DOCUMENTS  IS AT THE OPTION AND RISK OF THE  TENDERING  UNIT HOLDER AND DELIVERY
WILL BE DEEMED MADE ONLY WHEN ACTUALLY RECEIVED BY THE DEPOSITARY.

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

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

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

                                       13

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

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

SECTION 4. WITHDRAWAL  RIGHTS.  Except as otherwise  provided in this Section 4,
all tenders of Units pursuant to the Offer are irrevocable,  provided that Units
tendered  pursuant  to the  Offer  may be  withdrawn  at any  time  prior to the
Expiration Date and, unless theretofore accepted for payment as provided in this
Offer to Purchase, may also be withdrawn at any time on or after May 20, 2005.

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

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

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

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

SECTION 5. EXTENSION OF TENDER PERIOD;  TERMINATION;  AMENDMENT.  The Purchasers
expressly reserve the right, in their sole discretion, at any time and from time
to time,  (i) to extend  the period of time  during  which the Offer is open and
thereby  delay  acceptance  for payment of, and the  payment  for,  any Units by
giving oral or written notice


                                       14

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

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

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

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

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


                                       15

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

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

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

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

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

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

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

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

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


                                       16

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

SECTION 7. EFFECTS OF THE OFFER.

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

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

VOTING POWER OF PURCHASERS.  The General Partners and their  affiliates  control
approximately  67.78% of the outstanding  Units and therefore hold a controlling
interest in the voting  power  represented  by the Units.  Nevertheless,  if the
Purchasers  acquire a  significant  number of the Units  sought  hereunder,  the
Purchasers  could hold a  controlling  voting  interest  in matters to which the
General  Partners give the unaffiliated  limited  partners a voice,  such as the
current vote to approve  amendments to the  Partnership  Agreement to permit the
General Partner  affiliate to purchase  Partnership  properties.  The Purchasers
will not acquire  Units in this Offer in time to vote on the proposal now before
the  unaffiliated  Unit holders,  but they could hold such a controlling vote in
any similar  matter which may be put to a vote in the future.  A Unit holder who
tenders Units to the Purchasers  grants a proxy to the Purchasers as of the date
of  acceptance  of the tender,  granting the  Purchasers  the right to vote such
Units it their sole  discretion as to any matters for which the  Partnership has
established a record date after the date of  acquisition  of the Units and prior
to the date the  Purchasers are admitted as  substituted  limited  partners with
full voting rights as such. The Purchasers reserve the right to exercise any and
all rights  they might hold in the event that any vote is called by the  General
Partner, or if, in the future,  changes in circumstances would dictate that they
or other limited partners exercise their right to call a vote.

OTHER POTENTIAL EFFECTS.  The Units are registered under the Exchange Act, which
requires, among other things that the Partnership furnish certain information to
its Unit holders and to the  Commission and comply with the  Commission's  proxy
rules in connection  with meetings of, and  solicitation  of consents from, Unit
holders.  Registration  and  reporting  requirements  could be terminated by the
Partnership if the number of record holders falls below 300, or below 500 if the
Partnership's total assets are below $10 million for three consecutive preceding
fiscal years. The Partnership  reported 789 holders of its outstanding  Units as
of the date of its most  recent  annual  report.  Accordingly,  it is  possible,
though the Purchasers believe unlikely, that the Offer could result in the total
number of Unit holders  falling below the 300 holder level.  As disclosed by the
Partnership  in its  public  reports,  however,  there has  never  been a public
trading  market  for  the  Units  and  none  is  expected  to  develop,  so  the
Partnership's status as a public company will not affect a trading market in the
Units. While the Partnership's  Agreement of Limited  Partnership  requires that
all Unit holders be provided  annual  audited  financial  statements,  quarterly
interim  financial  statements and timely reports  providing  other  information
regarding  the  operations  and  condition of the  Partnership,  a change in the
Partnership's status as a public company could reduce the information  available
to Unit holders about the Partnership in the event the  information  required by
the  Partnership  Agreement  is not as  extensive  as that  provided  in reports
required to be filed by public companies under applicable rules of the SEC.

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


                                       17

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 305,500  Units.  If the  Purchasers  acquire  fewer than 305,500  Units
pursuant to the Offer, the Purchasers may seek to make further  purchases on the
open  market at  prevailing  prices,  or solicit  Units  pursuant to one or more
future tender offers at the same price, a higher price or, if the  Partnership's
circumstances  change,  at a lower  price.  Alternatively,  the  Purchasers  may
discontinue  any  further  purchases  of Units after  termination  of the Offer,
regardless  of the  number  of Units  purchased.  The Offer is not made with any
current  view  toward  or plan or  purpose  of  acquiring  Units in a series  of
successive and periodic  offers.  Nevertheless,  as noted above,  the Purchasers
reserve  the right to gauge  the  response  to this  solicitation,  and,  if not
successful  in  purchasing  305,500  Units in this Offer,  may  consider  future
offers.   Factors  affecting  the  Purchasers'   future  interest  in  acquiring
additional  Units include,  but are not limited to, the relative  success of the
current  Offer,  any  increase or decrease  in the  availability  of capital for
investment by the Purchasers and their investment fund  affiliates,  the current
diversification  and  performance of each  affiliated  fund's  portfolio of real
estate  interests,  the development of any public market in the Units or actions
by unrelated  parties to tender for or purchase Units, the status of and changes
and trends in the  Partnership's  operations,  announcement of pending  property
sales and the proposed  terms of sales,  and local and national  real estate and
financial market developments and trends.

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

         Notwithstanding  the  foregoing,  Unit  holders  tendering  their Units
pursuant to this Offer will not have the right to vote to approve or  disapprove
of the Agreement or otherwise object in the current consent  solicitation.  As a
result of tendering  pursuant to this Offer,  Unit holders grant an  irrevocable
proxy to the Purchasers  such that the Purchasers can exercise the right to vote
tendered  Units.  The  Purchasers  could  end up  owning in excess of 25% of the
outstanding Units if this Offer is fully subscribed,  which would enable them to
have significant voting power when the General Partners seek the approval of the
minority.

SECTION  9.  THE  BUSINESS  OF  THE  PARTNERSHIP.  Information  included  herein
concerning  the  Partnership  is derived from the  Partnership's  publicly filed
reports.  Information concerning the Partnership,  its assets,  operations,  and
management is contained in its Annual Reports on Form 10-K and Quarterly Reports
on Form 10-Q,  a  Definitive  Proxy  Statement  filed on  January  24,  2005,  a
Preliminary Information Statement filed in March of 2005, and other filings with
the Securities and Exchange  Commission.  Such reports and filings are available
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. The Purchasers have relied on such information to the extent information is
presented herein concerning the Partnership,  but the Purchasers have no ability
to independently verify this information.  Thus, the information is provided for
informational purposes only; the Purchasers make no statements about, and cannot
guaranty the accuracy of, the information included in such reports and extracted
in this  Offer.  The  Purchasers  can only take  responsibility  for  accurately
reporting what the Partnership has reported in its filings.

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

SECTION 10.  CONFLICTS OF INTEREST.  The  Depositary is affiliated  with certain
Purchasers.  Therefore,  by virtue of this affiliation,  the Depositary may have
inherent  conflicts  of  interest  in acting as  Depositary  for the Offer.  The


                                       18

Depositary's role is administrative  only, however, and any conflict of interest
should not be deemed material to Unit holders.

SECTION 11. CERTAIN  INFORMATION  CONCERNING THE PURCHASERS.  The Purchasers are
MPF DEWAAY  PREMIER  FUND,  LLC; MP VALUE FUND 7, LLC;  MPF SPECIAL FUND 8, LLC;
MACKENZIE  PATTERSON  SPECIAL FUND 7, LLC;  MORAGA GOLD,  LLC,  STEVEN GOLD; and
MPF-NY 2005, 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.  Steven  Gold's  principal  business  address  is Four
Embarcadero, Suite 3610, San Francisco, California 94111. The principal business
address  of  each  of the  other  Purchasers  is  1640  School  Street,  Moraga,
California 94556.

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

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

SECTION 12. SOURCE OF FUNDS. The Purchasers expect that approximately $1,298,375
would be required to purchase  305,500  Units,  if tendered,  and an  additional
$20,000 may be required to pay related fees and expenses. The Purchasers have an
aggregate  of  approximately  $16  million in total  assets,  and more than $3.5
million in total net current assets at their disposal to fund payment to selling
Unit holders.  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.

                                       19

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

         (a) a preliminary or permanent injunction or other order of any federal
or state court,  government or governmental  authority or agency shall have been
issued and shall remain in effect which (i) makes  illegal,  delays or otherwise
directly or  indirectly  restrains or  prohibits  the making of the Offer or the
acceptance  for  payment of or  payment  for any Units by the  Purchasers,  (ii)
imposes or confirms limitations on the ability of the Purchasers  effectively to
exercise full rights of ownership of any Units,  including,  without limitation,
the right to vote any Units acquired by the Purchasers  pursuant to the Offer or
otherwise on all matters properly  presented to the Partnership's  Unit holders,
(iii)  requires  divestiture  by the  Purchasers  of any Units,  (iv) causes any
material  diminution of the benefits to be derived by the Purchasers as a result
of the  transactions  contemplated  by the  Offer  (see the  discussion  of such
benefits in the  Summary  Term Sheet and  Introduction  sections of the Offer to
Purchase--such  benefits  specifically  do not include either the success or the
failure  of the  Partnership's  sale of the Twin  Lakes  Apartments,  such  that
neither event is a condition to this Offer) or (v) materially  adversely  affect
the business, properties, assets, liabilities,  financial condition, operations,
results of operations or prospects of the Purchasers or the Partnership,  in the
reasonable judgment of the Purchasers;

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

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

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

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

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



                                       20

SECTION 14. CERTAIN LEGAL MATTERS.

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

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

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

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

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

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

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

                                       21

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.

March 22, 2005

MPF DEWAAY PREMIER FUND, LLC
MP VALUE FUND 7, LLC
MPF SPECIAL FUND 8, LLC
MACKENZIE PATTERSON SPECIAL FUND 7, LLC
MORAGA GOLD, LLC
STEVEN GOLD and
MPF-NY 2005, LLC












































                                       22