SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                             -----------------------

                                   SCHEDULE TO
         Tender Offer Statement Pursuant to Section 14(d)(1) or 13(e)(1)
                     of the Securities Exchange Act of 1934
                               -------------------

                            BELLAVISTA CAPITAL, INC.
                            (Name of Subject Company)

    SUTTER  OPPORTUNITY  FUND 3, LLC; SUTTER  OPPORTUNITY  FUND 3 (TE), LLC; SCM
  SPECIAL FUND, LLC;  MACKENZIE  PATTERSON SPECIAL FUND 7, LLC; MPF SPECIAL FUND
  8, LLC; MPF DEWAAY PREMIER FUND, LLC; MPF-NY 2005, LLC; MACKENZIE PATTERSON
                        FULLER, INC.; AND C.E. PATTERSON
                                    (Bidders)
                                 SHARES OF SHARE
                         (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
                    ----------                      ----------

                   $3,150,000.00                     $370.76

* For  purposes of  calculating  the filing fee only.  Assumes  the  purchase of
  1,400,000 Shares at a purchase price equal to $2.25 per Share in cash.

[]   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:
     Form or Registration Number:
     Filing Party:
     Date Filed:


[ ] 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: [ ]



                                  TENDER OFFER

This Tender Offer Statement on Schedule TO relates to the offer (the "Offer") by
Sutter Opportunity Fund 3, LLC; Sutter Opportunity Fund 3 (TE), LLC; SCM Special
Fund, LLC; MacKenzie Patterson Special Fund 7, LLC; MPF Special Fund 8, LLC; MPF
DeWaay Premier Fund, LLC; MPF-NY 2005, LLC  (collectively  the  "Purchasers") to
purchase up to  1,400,000  shares of common stock (the  "Shares") in  BellaVista
Capital, Inc., a Maryland corporation (the "Company"), the subject company, at a
purchase  price  equal to $2.25 per  Share,  less the  amount  of any  dividends
declared or made with  respect to the Shares  between  June 22, 2005 (the "Offer
Date") and July 22,  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 June 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  dividends  made or declared  prior to the  Expiration
Date. Any dividends 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  Shareholders 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 is otherwise not  participating  in the offer described in this
schedule.

         In the event of a price reduction resulting from a Company distribution
declared  or made  after the Offer  Date and  before  the  Expiration  Date,  as
described  above,  the  Purchasers  will file an amendment  to this  Schedule TO
reflecting  such  reduction  and  will,  to the  extent  necessary,  extend  the
Expiration  Date to assure there is a minimum ten business day period  following
the amendment before the Offer expires.

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

         The  Company  had 1,225  holders  of  record  owning  an  aggregate  of
14,991,325  Shares  as of March  26,  2001 and  March  31,  2005,  respectively,
according to its Annual Report on Form 10-K for the fiscal year ending  December
31, 2000 and the  Quarterly  report on Form 10-Q for the fiscal  quarter  ending
March 31, 2005,  respectively.  The  Purchasers and their  affiliates  currently
beneficially  own 0 Shares,  or 0.0% of the  outstanding  Shares.  The 1,400,000
Shares  subject  to  the  Offer  constitute  9.34%  of the  outstanding  Shares.
Consummation  of the Offer,  if all Shares  sought are  tendered,  would require
payment by the Purchasers of up to  $3,150,000.00  in aggregate  purchase price,
which the Purchasers intend to fund out of their current working capital.

         The  address  of the  Company's  principal  executive  offices is 99 El
Camino Real, Menlo Park, CA 94025, and its phone number is 650-328-3060.

         The  information in the Offer to Purchase,  including all schedules and
annexes  thereto,  is  hereby  expressly  incorporated  herein by  reference  in
response to all the items of this Statement.

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

(a)(1) Offer to Purchase dated June 22, 2005

(a)(2) Letter of Transmittal

(a)(3) Form of Letter to Shareholders dated June 22, 2005

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


         (b)- (h) Not applicable.

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:   June 22, 2005

Sutter Opportunity Fund 3, LLC; Sutter Opportunity Fund 3 (TE), LLC; SCM Special
Fund, LLC; MacKenzie Patterson Special Fund 7, LLC; MPF Special Fund 8, LLC; MPF
DeWaay Premier Fund, LLC; MPF-NY 2005, LLC

By:      /s/ CHIP PATTERSON
         ----------------------
         Chip Patterson, Vice  President of Manager  or General Partner  of each
         filing person

MACKENZIE PATTERSON FULLER, INC.

By:      /s/ CHIP PATTERSON
         ----------------------
         Chip Patterson, Vice President


C.E. PATTERSON

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


                                  EXHIBIT INDEX


Exhibit  Description

(a)(1) Offer to Purchase dated June 22, 2005

(a)(2) Letter of Transmittal

(a)(3) Form of Letter to Shareholders dated June 22, 2005

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




                                 EXHIBIT (A)(1)



                      OFFER TO PURCHASE FOR CASH 1,400,000
                             SHARES OF COMMON STOCK
                                       OF
                            BELLAVISTA CAPITAL, INC.
                                       AT
                                 $2.25 PER SHARE

SUTTER OPPORTUNITY FUND 3, LLC; SUTTER OPPORTUNITY FUND 3 (TE), LLC; SCM SPECIAL
FUND, LLC; MACKENZIE PATTERSON SPECIAL FUND 7, LLC; MPF SPECIAL FUND 8, LLC; MPF
                   DEWAAY PREMIER FUND, LLC; MPF-NY 2005, LLC
                         (collectively the "Purchasers")

        THE OFFER, WITHDRAWAL RIGHTS, AND PRORATION PERIOD WILL EXPIRE AT
        12:00 MIDNIGHT, PACIFIC TIME, ON JULY 22, 2005, UNLESS THE OFFER IS
        EXTENDED.

The  Purchasers  hereby seek to acquire  1,400,000  shares of common  stock (the
"Shares") in BELLAVISTA  CAPITAL,  INC. (the "Company").  The Purchasers are not
affiliated  with the Company or its management.  The Purchasers  hereby offer to
purchase 1,400,000 Shares at a purchase price equal to $2.25 PER SHARE, less the
amount of any dividends declared or made with respect to the Shares between June
22,  2005 and July 22,  2005,  or such  other  date to which  this  offer may be
extended (the "Expiration Date"), in cash, without interest,  upon the terms and
subject to the  conditions  set forth in this offer to  purchase  (the "Offer to
Purchase") and in the related Letter of Transmittal, as each may be supplemented
or amended from time to time (which together  constitute the "Offer").  As noted
above,  the Offer  price would be subject to  reduction  for  dividends  made or
declared prior to the Expiration  Date. Any dividends made or declared after the
Expiration  Date would, by the terms of the Offer and as set forth in the Letter
of Transmittal, be assigned by tendering Shareholders to the Purchasers.

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

The Company had 1,225 holders of record owning an aggregate of 14,991,325 Shares
as of March 26, 2001 and March 31, 2005,  respectively,  according to its Annual
Report  on Form  10-K for the  fiscal  year  ending  December  31,  2000 and the
Quarterly  report on Form 10-Q for the fiscal  quarter  ending  March 31,  2005,
respectively.  The Purchasers and their affiliates currently  beneficially own 0
Shares, or 0.0% of the outstanding  Shares.  The 1,400,000 Shares subject to the
Offer constitute 9.34% of the outstanding Shares.  Consummation of the Offer, if
all Shares sought are tendered, would require payment by the Purchasers of up to
$3,150,000.00 in aggregate  purchase price,  which the Purchasers intend to fund
out of their current working capital.

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

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

     o   The Purchasers  are making the Offer for  investment  purposes and with
         the intention of making a profit from the  ownership of the Shares.  In
         establishing  the purchase price of $2.25 per Share, the Purchasers are
         motivated to establish  the lowest price which might be  acceptable  to
         Shareholders  consistent with the Purchasers'  objectives.  There is no
         public  market for the Shares,  and neither  the  Shareholders  nor the
         Purchasers  have any accurate means for  determining the actual present
         value of the  Shares.  Although  there  can be no  certainty  as to the
         actual present value of the Shares, the Company recently estimated, for
         purposes of a tender offer in January  2005, a  "Liquidation  Value" of
         $3.89 per share.  We have no other  information  regarding the value of
         your  shares  and no reason to  believe  the value of your  shares  has
         changed  significantly  since that time.  It should be noted,  however,
         that  the  Purchasers  have not made an  independent  appraisal  of the
         Shares or the  Company'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  Company  dividends,  and  there  cannot  be any
         assurance  that  the  Purchasers'   estimate   accurately  reflects  an


                                       1


         approximate value of the Shares or that the actual amounts which may be
         realized by holders for the Shares may not vary substantially from this
         estimate.

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

     o   The  Purchasers  may accept only a portion of the Shares  tendered by a
         Shareholder if a total of more than 1,400,000 Shares are tendered.

THE OFFER TO PURCHASE IS NOT CONDITIONED UPON ANY MINIMUM NUMBER OF SHARES BEING
TENDERED.  IF MORE THAN 1,400,000 SHARES ARE VALIDLY TENDERED AND NOT WITHDRAWN,
THE  PURCHASERS  WILL  ACCEPT  FOR  PURCHASE  1,400,000  SHARES  FROM  TENDERING
SHAREHOLDERS ON A PRO RATA BASIS,  SUBJECT TO THE TERMS AND CONDITIONS HEREIN. A
SHAREHOLDER MAY TENDER ANY OR ALL SHARES OWNED BY SUCH SHAREHOLDER.

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

June 22, 2005




















                                       2


IMPORTANT

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

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

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

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 Company 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.................................................................11
Section 1.  Terms of the Offer...............................................11
Section 2. Acceptance for Payment and Payment for Shares; Proration..........11
Section 3. Procedures for Tendering Shares...................................12
Section 4. Withdrawal Rights.................................................13
Section 5. Extension of Tender Period; Termination; Amendment................13
Section 6. Material Federal Income Tax Consequences..........................14
Section 7. Effects of the Offer..............................................15
Section 8.  Future Plans.....................................................15
Section 9. The Business of the Company.......................................16
Section 10. Conflicts of Interest............................................16
Section 11. Certain Information Concerning the Purchasers....................16
Section 12. Source of Funds..................................................17
Section 13. Conditions of the Offer..........................................17
Section 14. Certain Legal Matters............................................18
Section 15. Fees and Expenses................................................18
Section 16. Miscellaneous....................................................19
SCHEDULE I...................................................................20
































                                       4


                               SUMMARY TERM SHEET

The  Purchasers  are offering to purchase up to  1,400,000  Shares for $2.25 per
Share  in  cash.  The  following  are  some  of the  questions  that  you,  as a
Shareholder  of the  Company,  may have and  answers  to  those  questions.  The
information  in this summary is not complete,  and we urge you to carefully read
the  remainder  of this  Offer  to  Purchase  and  the  accompanying  Letter  of
Transmittal.

WHO IS OFFERING TO BUY MY SECURITIES?

The offer to purchase  your Shares is being made  jointly by Sutter  Opportunity
Fund 3, LLC;  Sutter  Opportunity  Fund 3 (TE),  LLC;  SCM  Special  Fund,  LLC;
MacKenzie  Patterson  Special  Fund 7, LLC;  MPF Special Fund 8, LLC; MPF DeWaay
Premier Fund,  LLC;  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 these entities is
affiliated with the Company or its management.

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

We are  seeking to  purchase  1,400,000  shares of common  stock,  which are the
"Shares" issued to investors in the Company.

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

We are offering to pay $2.25 per Share,  net to you in cash,  less the amount of
any dividends  declared or made with respect to the Shares between June 22, 2005
and the date the Offer  expires.  The Offer price would be reduced by the amount
of dividends made or declared  prior to the Expiration  Date. Any dividends made
or declared  after the Expiration  Date would,  by the terms of the Offer and as
set forth in the Letter of Transmittal, be assigned by tendering Shareholders to
the Purchasers.  If you tender your Shares to us in the Offer, you will not have
to pay brokerage fees or similar expenses.

DO YOU HAVE THE FINANCIAL RESOURCES TO MAKE PAYMENT?

If the total  amount of Shares  sought is  purchased,  the  Purchasers'  capital
commitment will be approximately $3,150,000.00. The Purchasers have an aggregate
of  approximately  $12 million in total  assets,  and more than $6.8  million in
total net assets at their disposal to fund payment to selling Shareholders.  The
Purchasers  currently  have  sufficient  funded  capital  to fund  all of  their
commitments  under this Offer and all other tender  offers they may be presently
making.

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

Because  this  is a cash  offer  that  is not  conditioned  on  financing  being
available, and the Purchasers have more than adequate resources and no intention
to take control of the Company,  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 July 22, 2005, to
decide whether to tender your Shares in the Offer.


                                       5


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

The  Purchasers  desire to purchase  up to  1,400,000  Shares.  If the number of
Shares validly tendered and not properly withdrawn on or prior to the Expiration
Date is less than or equal to 1,400,000, we will purchase all Shares so tendered
and not  withdrawn,  upon the terms and subject to the  conditions of the Offer.
However,  if more than 1,400,000  Shares are so tendered and not  withdrawn,  we
will accept for  payment  and pay for  1,400,000  Shares so  tendered,  pro rata
according to the number of Shares so tendered,  adjusted by rounding down to the
nearest whole number of Shares  tendered by each  Shareholder to avoid purchases
of fractional Shares, as appropriate. See "Tender Offer -- Section 2. Acceptance
for Payment and Payment for Shares; Proration."

CAN THE OFFER BE EXTENDED AND UNDER WHAT CIRCUMSTANCES?

The Offer can be extended in our discretion.

HOW WILL I BE NOTIFIED IF THE OFFER IS EXTENDED?

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

WHAT ARE THE MOST SIGNIFICANT CONDITIONS TO THE OFFER?

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

WHEN WILL YOU PAY ME FOR THE SHARES I TENDER?

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

HOW DO I TENDER MY SHARES?

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

UNTIL WHAT TIME CAN I WITHDRAW PREVIOUSLY TENDERED SHARES?

You can  withdraw  previously  tendered  Shares at any time  until the Offer has
expired  and,  if we have not agreed to accept your Shares for payment by August
21, 2005,  you can withdraw  them at any time after such time until we do accept
your Shares for payment.

HOW DO I WITHDRAW PREVIOUSLY TENDERED SHARES?

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

WHAT DOES THE COMPANY'S GENERAL PARTNER THINK OF THE OFFER?

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

WILL THE COMPANY CONTINUE AS A PUBLIC COMPANY?

The Company  reported  1,225 holders of its  outstanding  Shares as of March 26,
2001,  the most recent annual report to contain this  information.  If the total
number of Shareholders is below 300, the Company can elect to discontinue

                                       6


its status as a public reporting company.  Accordingly,  it is possible that the
Offer could result in the total  number of  Shareholders  falling  below the 300
holder  level.  However,  there has never been a public  trading  market for the
Shares and none is  expected  to develop,  so the  Company's  status as a public
company  will  not  affect a  trading  market  in the  Shares.  A change  in the
Company's  status as a public company could reduce the information  available to
Shareholders  about  the  Company  in the  event  the  information  provided  to
Shareholders  by the  Company is not as  extensive  as that  provided in reports
required  to be  filed  by  public  companies  under  applicable  rules  of  the
Securities and Exchange Commission. Further, such potential deregistration would
result in the loss of the other protections afforded by registration.

IF I DECIDE NOT TO TENDER, HOW WILL THE OFFER AFFECT MY SHARES?

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

WHAT ARE THE PURCHASERS' FUTURE INTENTIONS CONCERNING THE COMPANY?

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

WHAT IS THE MARKET VALUE OF MY SHARES?

The Shares do not have a readily  ascertainable  market  value,  and neither the
Shareholders  nor the  Purchasers  have any accurate means for  determining  the
actual present value of the Shares.  According to the Company,  "There currently
is no public  market for our shares of stock."  (Annual  Report on Form 10-K for
the fiscal year ended  December 31,  2004).  According to the  Company's  public
filings,  on January 28, 2005 the  Company  offered to purchase up to  3,314,917
shares of common stock at a price of $3.62 per share.  The Offer  terminated  on
March 1, 2005,  and a total of 6,714,420  Shares were tendered and not withdrawn
as of such date. In accordance with the terms of the offer the Company purchased
a  total  of  3,314,929  Shares  at  $3.62  per  Share  for a total  payment  of
$12,000,042.98.  As the number of Shares tendered exceeded the maximum number of
Shares the Company  offered to purchase,  each  tendering  shareholder  received
payment for a prorated  number of Shares  purchased.  The Purchasers do not know
whether the foregoing information is accurate or complete,  and they are unaware
of any other sales or tender  offers.  Although  there can be no certainty as to
the actual  present value of the Shares,  the Company  recently  estimated,  for
purposes of a tender offer in January 2005, a  "Liquidation  Value" of $3.89 per
share.  We have no other  information  regarding the value of your shares and no
reason to believe the value of your shares has changed  significantly since that
time.  It should  be noted,  that the  Purchasers  have not made an  independent
appraisal of the Shares or the  Company'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  Shares  or that the  actual
amounts which may be realized by Shareholders for the may not vary substantially
from this estimate.

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

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

                                       7


TO THE SHAREHOLDERS OF BELLAVISTA CAPITAL, INC.:

                                  INTRODUCTION

         The  Purchasers  hereby offer to purchase up to  1,400,000  Shares at a
purchase  price of $2.25  per  Share  ("Offer  Price"),  less the  amount of any
dividends declared or paid with respect to the Shares between June 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
dividends  declared or paid since June 22, 2005.  Shareholders  who tender their
Shares will not be  obligated  to pay any Company  transfer  fees,  or any other
fees,  expenses or  commissions  in  connection  with the tender of Shares.  The
Purchasers  will  pay  all  such  costs  and all  charges  and  expenses  of the
Depositary,  an  affiliate  of  certain  of the  Purchasers,  as  depositary  in
connection with the Offer.

         For further information concerning the Purchasers, see Section 11 below
and Schedule I. None of the Purchasers or the Depositary is affiliated  with the
Company or the  Company's  management.  The address of the  Company's  principal
executive  offices is 99 El Camino  Real,  Menlo Park,  CA 94025,  and its phone
number is 650-328-3060.

Shareholders are urged to consider the following factors:

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

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

     o   The Purchasers  are making the Offer for  investment  purposes and with
         the intention of making a profit from the  ownership of the Shares.  In
         establishing  the purchase price of $2.25 per Share, the Purchasers are
         motivated to establish  the lowest price which might be  acceptable  to
         Shareholders  consistent with the Purchasers'  objectives.  There is no
         public  market for the Shares,  and neither  the  Shareholders  nor the
         Purchasers  have any accurate means for  determining the actual present
         value of the  Shares.  Although  there  can be no  certainty  as to the
         actual present value of the Shares, the Company recently estimated, for
         purposes of a tender offer in January  2005, a  "Liquidation  Value" of
         $3.89 per share.  We have no other  information  regarding the value of
         your  shares  and no reason to  believe  the value of your  shares  has
         changed  significantly  since that time.  It should be noted,  however,
         that  the  Purchasers  have not made an  independent  appraisal  of the
         Shares or the Company's  properties,  and are not qualified to appraise
         real  estate.  There can be no  assurance as to the timing or amount of
         any future  Company  dividends,  and there can be no assurance that the
         Purchasers'  estimate  accurately  reflects an approximate value of the
         Shares or that the actual  amounts which may be realized by holders for
         the Shares may not vary substantially from this estimate.

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

     o   The  Purchasers  may accept only a portion of the Shares  tendered by a
         Shareholder  in the event a total of more  than  1,400,000  Shares  are
         tendered.

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

         The  Purchasers  have set the Offer Price at $2.25 per Share,  less the
amount of any dividends declared or made with respect to the Shares between June
22, 2005 and the Expiration Date. In determining the Offer Price, the


                                       8


Purchasers analyzed a number of quantitative and qualitative factors, including:
(i) the lack of a secondary  market for resales of the Shares and the  resulting
lack of liquidity of an investment in the Company;  (ii) the estimated  value of
the  Company's  real  estate  assets;  and  (iii)  the  costs to the  Purchasers
associated with acquiring the Shares.

         The Company made the following  statements in its Annual Report on Form
10-K for the year ending  December 31, 2004:  "There is no public market for our
stock."  The  lack of any  public  market  for the  sale of  Shares  means  that
Shareholders  have limited  alternatives if they seek to sell their Shares. As a
result of such limited  alternatives  for  Shareholders,  the Purchasers may not
need to offer as high a price for the  Shares as they  would  otherwise.  On the
other hand, the Purchasers  take a greater risk in establishing a purchase price
as  there  is no  prevailing  market  price  to be used  for  reference  and the
Purchasers   themselves  will  have  limited   liquidity  for  the  Shares  upon
consummation  of the purchase.  According to the Company's  public  filings,  on
January  28, 2005 the Company  offered to  purchase  up to  3,314,917  shares of
common  stock at a price of $3.62 per share.  The Offer  terminated  on March 1,
2005, and a total of 6,714,420 Shares were tendered and not withdrawn as of such
date. In accordance with the terms of the offer the Company purchased a total of
3,314,929  Shares at $3.62 per Share for a total payment of  $12,000,042.98.  As
the number of Shares tendered  exceeded the maximum number of Shares the Company
offered to purchase,  each tendering shareholder received payment for a prorated
number of Shares  purchased.  The  Purchasers  do not know whether the foregoing
information is accurate or complete,  and they are unaware of any other sales or
tender offers.

         The  Purchasers  are offering to purchase  Shares which are an illiquid
investment and are not offering to purchase the Company's underlying assets. The
Purchasers'  valuation is based upon the Liquidation  Analysis  performed by the
Company for the purposes of the January 2005 tender offer.

         The  Offer  Price  represents  the price at which  the  Purchasers  are
willing to purchase Shares.  The Purchasers  arrived at the $2.25 Offer Price by
applying a liquidity  discount to Liquidation  Value  calculated by the Company.
The  Purchasers  apply such a discount  with the intention of making a profit by
holding on to the Shares until the Company is liquidated,  hopefully at close to
the full 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 Shares may be relevant to
Shareholders.   Shareholders  are  urged  to  consider   carefully  all  of  the
information contained herein and consult with their own advisers, tax, financial
or otherwise,  in evaluating the terms of the Offer before  deciding  whether to
tender Shares.

         The Offer is not made with any  current  view toward or plan or purpose
of acquiring Shares in a series of successive and periodic offers. Nevertheless,
the  Purchasers  reserve the right to gauge the  response to this  solicitation,
and, if not successful in purchasing  1,400,000  Shares  pursuant to this Offer,
may consider future offers. Factors affecting the Purchasers' future interest in
acquiring  additional  Shares  include,  but are not  limited  to, the  relative
success of the current Offer,  any increase or decrease in the  availability  of
capital for investment by the Purchasers and their  investment fund  affiliates,
the current  diversification and performance of each affiliated fund's portfolio
of real estate interests,  the development of any public market in the Shares or
actions by unrelated parties to tender for or purchase Shares, the status of and
changes and trends in the Company'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 Company or the  management,  has been
derived  from  information  provided in reports  filed by the  Company  with the
Securities and Exchange Commission.

         Tendering  Shareholders  will not be obligated  to pay  transfer  fees,
brokerage  fees,  or  commissions  on the sale of the  Shares to the  Purchasers
pursuant to the Offer. The Purchasers will pay all charges and expenses incurred
in connection with the Offer. The Purchasers  desire to purchase up to 1,400,000
Shares.  If the number of Shares validly tendered and not properly  withdrawn on
or prior to the  Expiration  Date is less  than or equal to  1,400,000,  we will
purchase all Shares so tendered and not withdrawn, upon the terms and subject to
the  conditions  of the Offer.  However,  if more than  1,400,000  Shares are so
tendered  and not  withdrawn,  we will accept for payment and pay for  1,400,000
Shares so  tendered,  pro rata  according  to the number of Shares so  tendered,
adjusted by rounding down to the nearest whole number of Shares tendered by each
Shareholder  to avoid  purchases of  fractional  Shares,  as

                                       9


appropriate. (See "Tender Offer -- Section 2. Acceptance for Payment and Payment
for Shares; Proration.")

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

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













































                                       10


                                  TENDER OFFER

SECTION 1. TERMS OF THE OFFER.  Upon the terms and subject to the  conditions of
the Offer,  the  Purchasers  will accept for payment and pay for Shares  validly
tendered on or prior to the Expiration Date and not withdrawn in accordance with
Section 4 of this Offer to Purchase. The term "Expiration Date" shall mean 12:00
midnight,  Pacific Time, on July 22, 2005, unless and until the Purchasers shall
have extended the period of time for which the Offer is open, in which event the
term  "Expiration  Date" shall mean the latest time and date on which the Offer,
as so extended by the Purchasers, shall expire.

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

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

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

         The Purchasers desire to purchase up to 1,400,000 Shares. If the number
of  Shares  validly  tendered  and not  properly  withdrawn  on or  prior to the
Expiration Date is less than or equal to 1,400,000,  we will purchase all Shares
so tendered and not  withdrawn,  upon the terms and subject to the conditions of
the  Offer.  However,  if more than  1,400,000  Shares are so  tendered  and not
withdrawn,  we will accept for payment and pay for 1,400,000 Shares so tendered,
pro rata  according  to the number of Shares so  tendered,  adjusted by rounding
down to the nearest whole number of Shares tendered by each Shareholder to avoid
purchases of fractional Shares, as appropriate.

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

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

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

         If any tendered Shares are not purchased for any reason (other than due
to proration as described above), the Letter of Transmittal with respect to such
Shares  not  purchased  will be of no  force  or  effect.  If,  for  any  reason

                                       11


whatsoever,  acceptance  for payment  of, or payment  for,  any Shares  tendered
pursuant  to the Offer is  delayed  or the  Purchasers  are unable to accept for
payment,  purchase  or pay for Shares  tendered  pursuant  to the  Offer,  then,
without  prejudice to the  Purchasers'  rights under Section 13, the  Depositary
may, nevertheless,  on behalf of the Purchasers, retain tendered Shares and such
Shares may not be withdrawn (but subject to compliance  with Rule 14e-1(c) under
the Exchange Act,  which  requires  that the  Purchasers  pay the  consideration
offered  or return  the  Shares  deposited  by or on  behalf of the  Shareholder
promptly after the  termination or withdrawal of a tender offer),  except to the
extent that the  tendering  Shareholders  are entitled to  withdrawal  rights as
described in Section 4.

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

SECTION 3. PROCEDURES FOR TENDERING SHARES.

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

IN ORDER FOR A TENDERING SHAREHOLDER TO PARTICIPATE IN THE OFFER, SHARES MUST BE
VALIDLY  TENDERED AND NOT WITHDRAWN PRIOR TO THE EXPIRATION DATE, WHICH IS 12:00
MIDNIGHT, PACIFIC TIME, ON JULY 22, 2005, OR SUCH DATE TO WHICH THE OFFER MAY BE
EXTENDED.

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

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

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

DETERMINATION OF VALIDITY; REJECTION OF SHARES; WAIVER OF DEFECTS; NO OBLIGATION
TO GIVE NOTICE OF DEFECTS. All questions as to the validity,  form,  eligibility
(including time of receipt),  and acceptance for payment of any tender of Shares
pursuant to the procedures described above will be determined by the Purchasers,
in their sole discretion,  which determination  shall be final and binding.  The
Purchasers  reserve  the  absolute  right to reject any or all tenders if not in
proper form or if the  acceptance  of, or payment  for,  the  absolute  right to
reject any or all  tenders  if not in proper  form or if the  acceptance  of, or
payment for, the Shares tendered may, in the opinion of the Purchasers' counsel,
be  unlawful.  The  Purchasers  also  reserve  the right to waive any  defect or
irregularity  in any

                                       12


tender with respect to any particular Shares of any particular Shareholder,  and
the  Purchasers'  interpretation  of the  terms  and  conditions  of  the  Offer
(including the Letter of Transmittal and the Instructions thereto) will be final
and binding. Neither the Purchasers,  the Depositary,  nor any other person will
be under any duty to give  notification of any defects or  irregularities in the
tender of any Shares or will incur any  liability  for  failure to give any such
notification.

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

SECTION 4. WITHDRAWAL  RIGHTS.  Except as otherwise  provided in this Section 4,
all  tenders of Shares  pursuant  to the Offer are  irrevocable,  provided  that
Shares tendered  pursuant to the Offer may be withdrawn at any time prior to the
Expiration Date and, unless theretofore accepted for payment as provided in this
Offer to  Purchase,  may also be  withdrawn  at any time on or after  August 21,
2005.

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

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

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

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

SECTION 5. EXTENSION OF TENDER PERIOD;  TERMINATION;  AMENDMENT.  The Purchasers
expressly reserve the right, in their sole discretion, at any time and from time
to time,  (i) to extend  the period of time  during  which the Offer is open and
thereby  delay  acceptance  for payment of, and the payment  for,  any Shares by
giving oral or written notice of such extension to the Depositary, (ii) upon the
occurrence or failure to occur of any of the conditions specified in Section 13,
to delay the  acceptance  for payment  of, or payment  for,  any  Shares,  or to
terminate  the Offer and not accept  for  payment  any Shares by giving  oral or
written  notice of such  termination to the  Depositary,  and (iii) to amend the
Offer in any respect (including, without limitation, by increasing or decreasing
the  consideration  offered or the number of Shares being sought in the Offer or
both or changing the type of  consideration) by giving oral or written notice of
such amendment to the Depositary. 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


                                       13


than 9:00 a.m.,  Eastern  Time,  on the next  business day after the  previously
scheduled   Expiration   Date,  in  accordance  with  the  public   announcement
requirement of Rule 14d-4(c) under the Exchange Act. Without limiting the manner
in which the  Purchasers may choose to make any public  announcement,  except as
provided by applicable law (including Rule 14d-4(c) under the Exchange Act), the
Purchasers  will  have  no  obligation  to  publish,   advertise,  or  otherwise
communicate any such public announcement, other than by issuing a press release.
The  Purchasers  may  also be  required  by  applicable  law to  disseminate  to
Shareholders certain information  concerning the extensions of the Offer and any
material  changes in the terms of the Offer.  The Purchasers  will not provide a
subsequent offering period following the Expiration Date.

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

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

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

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

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

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

                                       14


SECTION 7. EFFECTS OF THE OFFER.

LIMITATIONS  ON RESALES.  The  Purchasers  do not believe the  provisions of the
Company's Articles of Incorporation should restrict transfers of Shares pursuant
to the Offer. However, any limitation will not affect the tender of Shares under
this  Offer  because,  subject  to the terms of the  Offer,  we will pay for the
Shares upon the earlier of receipt of your certificates or confirmation from the
Company  that  you own the  Shares,  and,  under  the  terms  of the  Letter  of
Transmittal,  we will take a power of attorney over your Shares that will permit
us to change  the  address  to which  dividends  are sent.  We will then wait to
transfer the Shares tendered until the Company can effect the transfer of record
title in accordance with the Articles of Incorporation.

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

VOTING POWER OF PURCHASERS.  If the Purchasers  acquire a significant  number of
the Shares  sought  hereunder  could give the  Purchasers a  controlling  voting
interest in matters  subject to a Shareholder  vote. A  Shareholder  who tenders
Shares  to the  Purchasers  grants a proxy to the  Purchasers  as of the date of
acceptance of the tender,  granting the Purchasers the right to vote such Shares
it their sole discretion as to any matters for which the Company has established
a record date prior to the time such.  Shares are  transferred by the Company to
the Purchasers.  The Purchasers reserve the right to exercise any and all rights
they might hold in the event that any vote is called by the  Company,  or if, in
the  future,   changes  in  circumstances  would  dictate  that  they  or  other
Shareholders exercise their right to call a vote.

OTHER POTENTIAL EFFECTS. The Shares are registered under the Exchange Act, which
requires, among other things that the Company furnish certain information to its
Shareholders and to the Commission and comply with the Commission's  proxy rules
in connection with meetings of, and solicitation of consents from, Shareholders.
Registration  and reporting  requirements  could be terminated by the Company if
the number of record  holders  falls  below 300,  or below 500 if the  Company's
total assets are below $10 million for three consecutive preceding fiscal years.
The Company reported a total of 1,225 Shareholders as of March 26, 2001, but the
Purchasers are offering to purchase up to 1,400,000 Shares.  Accordingly,  it is
possible that the Offer could result in the total number of Shareholders falling
below the foregoing 300 holder level.  As disclosed by the Company in its public
reports,  however,  there has never been a public  trading market for the Shares
and none is expected to develop,  so the  Company's  status as a public  company
will not affect a trading market in the Shares. A change in the Company's status
as a public company could reduce the information available to Shareholders about
the  Company  in the event the  information  provided  by the  Company is not as
extensive as that provided in reports  required to be filed by public  companies
under applicable rules of the Securities and Exchange Commission.

SECTION 8. FUTURE PLANS.  Following the completion of the Offer, the Purchasers,
or their affiliates, may acquire additional Shares. Any such acquisitions may be
made through private purchases, one or more future tender offers or by any other
means  deemed  advisable  or  appropriate.  Any  such  acquisitions  may be at a
consideration  higher or lower than the  consideration to be paid for the Shares
purchased  pursuant to the Offer. The Purchasers are seeking to purchase a total
of 1,400,000  Shares.  If the  Purchasers  acquire fewer than  1,400,000  Shares
pursuant to the Offer, the Purchasers may seek to make further  purchases on the
open market at  prevailing  prices,  or solicit  Shares  pursuant to one or more
future  tender  offers at the same price,  a higher  price or, if the  Company's
circumstances  change,  at a lower  price.  Alternatively,  the  Purchasers  may
discontinue  any further  purchases  of Shares after  termination  of the Offer,
regardless  of the  number of Shares  purchased.  The Offer is not made with any
current  view  toward  or plan or  purpose  of  acquiring  Shares in a series of
successive and periodic  offers.  Nevertheless,  as noted above,  the Purchasers
reserve  the right to gauge  the  response  to this  solicitation,  and,  if not
successful in purchasing  1,400,000  Shares in this Offer,  may consider  future
offers.   Factors  affecting  the  Purchasers'   future  interest  in  acquiring
additional  Shares include,  but are not limited to, the relative success of the
current  Offer,  any  increase or decrease  in the  availability  of capital for
investment by the Purchasers and their investment fund  affiliates,  the current
diversification  and  performance of each  affiliated  fund's  portfolio of real
estate interests,  the development of any public market in the Shares or actions
by unrelated parties to tender for or purchase Shares, the status of and changes
and trends in the Company's  operations,  announcement of pending property sales
and the


                                       15


proposed terms of sales, and local and national real estate and financial market
developments and trends.

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

SECTION 9. THE  BUSINESS OF THE  COMPANY.  For  information  about the  Company,
please refer to the annual report  prepared by the Company which was sent to you
earlier,  particularly  Item 2 of Form 10-K, the Quarterly Reports on Form 10-Q,
and any other  materials  sent to you by the Company.  These  documents  contain
updated  information  concerning  the Company,  including  detailed  information
regarding the properties owned, including mortgages, operations, management, and
taxes.  In addition,  the Company is subject to the  information  and  reporting
requirements  of the  Exchange  Act and  information  about the  Company  can be
obtained  on  the  Commission's  EDGAR  system,  at its  internet  web  site  at
www.sec.gov,  and are available for  inspection  at the  Commission's  principal
office in Washington, D.C.

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

SECTION 11. CERTAIN  INFORMATION  CONCERNING THE PURCHASERS.  The Purchasers are
Sutter Opportunity Fund 3, LLC; Sutter Opportunity Fund 3 (TE), LLC; SCM Special
Fund, LLC; MacKenzie Patterson Special Fund 7, LLC; MPF Special Fund 8, LLC; MPF
DeWaay  Premier Fund,  LLC;  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.  The principal business
address of each of the  Purchasers  is 1640 School  Street,  Moraga,  California
94556.

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

Except as otherwise set forth  herein,  (i) neither the  Purchasers  nor, to the
best  knowledge  of the  Purchasers,  the  persons  listed on Schedule I nor any
affiliate  of the  Purchasers  beneficially  owns or has a right to acquire  any
Shares,  (ii)  neither  the  Purchasers  nor,  to  the  best  knowledge  of  the
Purchasers,  the  persons  listed  on  Schedule  I  nor  any  affiliate  of  the
Purchasers,  or any  director,  executive  officer or  subsidiary  of any of the
foregoing  has effected any  transaction  in the Shares within the past 60 days,
(iii) neither the Purchasers nor, to the best knowledge of the  Purchasers,  the
persons  listed  on  Schedule  I nor any  affiliate  of the  Purchasers  has any
contract, arrangement,  understanding or relationship with any other person with
respect  to any  securities  of the  Company,  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 Company or its  affiliates,  on the
other  hand,  (v) there have been no  contracts,


                                       16


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  Company 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
$3,150,000.00  would be required to purchase 1,400,000 Shares, if tendered,  and
an  additional  $20,000 may be required to pay related  fees and  expenses.  The
Purchasers  anticipate  funding all of the purchase  price and related  expenses
through  their  existing  capital  and  assets.  The cash and liquid  securities
necessary  to  complete  the  entire  purchase  are  readily  available  and are
committed to that purpose.  Accordingly,  there are no financing arrangements to
fall through and no alternative financing plans.

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

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

         (a) a preliminary or permanent injunction or other order of any federal
or state court,  government or governmental  authority or agency shall have been
issued and shall remain in effect which (i) makes  illegal,  delays or otherwise
directly or  indirectly  restrains or  prohibits  the making of the Offer or the
acceptance  for  payment of or payment  for any Shares by the  Purchasers,  (ii)
imposes or confirms limitations on the ability of the Purchasers  effectively to
exercise full rights of ownership of any Shares, including,  without limitation,
the right to vote any Shares acquired by the Purchasers pursuant to the Offer or
otherwise on all matters properly presented to the Company's Shareholders, (iii)
requires  divestiture by the Purchasers of any Shares,  (iv) causes any material
diminution  of the benefits to be derived by the  Purchasers  as a result of the
transactions  contemplated  by the Offer (see the discussion of such benefits in
the Summary  Term Sheet and  Introduction  sections of the Offer to Purchase) or
(v) materially adversely affect the business,  properties,  assets, liabilities,
financial  condition,  operations,  results of  operations  or  prospects of the
Purchasers or the Company, 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
Company,  which,  in the reasonable  judgment of the  Purchasers,  is or will be
materially adverse to the Company,  or the Purchasers shall have become aware of
any fact that, in the reasonable judgment of the Purchasers, does or will have a
material adverse effect on the value of the Shares;

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


                                       17


case of any of the  foregoing  existing at the time of the  commencement  of the
Offer, a material acceleration or worsening thereof; or

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

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

SECTION 14. CERTAIN LEGAL MATTERS.

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

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

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

STATE  TAKEOVER LAWS. A number of states have adopted  anti-takeover  laws which
purport,  to varying degrees, to be applicable to attempts to acquire securities
of corporations  which are incorporated in such states or which have substantial
assets,  security  holders,  principal  executive offices or principal places of
business  therein.  The Purchasers are not seeking a controlling block of Shares
nor  such a number  of  Shares  as to fall  within  these  state  statutes  and,
therefore,   does  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  Shares  tendered  pursuant to the Offer or be
delayed in continuing or  consummating  the Offer.  In such case, the Purchasers
may not be obligated to accept for purchase or pay for any Shares tendered.

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

                                       18


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

No  person  has  been  authorized  to  give  any  information  or  to  make  any
representation on behalf of the Purchasers not contained herein or in the Letter
of Transmittal  and, if given or made, such information or  representation  must
not be relied upon as having been authorized.

June 22, 2005

Sutter Opportunity Fund 3, LLC; Sutter Opportunity Fund 3 (TE), LLC; SCM Special
Fund, LLC; MacKenzie Patterson Special Fund 7, LLC; MPF Special Fund 8, LLC; MPF
DeWaay Premier Fund, LLC; MPF-NY 2005, LLC








































                                       19


                                   SCHEDULE I

                 THE PURCHASERS AND THEIR RESPECTIVE PRINCIPALS

             The  Purchasers  are  Sutter   Opportunity   Fund  3,  LLC;  Sutter
Opportunity Fund 3 (TE), LLC; SCM Special Fund, LLC; MacKenzie Patterson Special
Fund 7, LLC; MPF Special Fund 8, LLC; MPF DeWaay Premier Fund, LLC; MPF-NY 2005,
LLC.  Each of the  Purchasers  is  organized as a limited  liability  company or
limited  partnership.  The  Manager  of each of the  limited  liability  company
Purchasers and the general partner of each of the limited partnership Purchasers
is MacKenzie Patterson Fuller, Inc. (or its affiliate Sutter Capital Management,
LLC). The names of the directors and executive  officers of MacKenzie  Patterson
Fuller, Inc. are set forth below. The Purchasers have jointly made the offer and
are  jointly  and  severally  liable for  satisfying  its terms.  Other than the
foregoing,  the Purchasers'  relationship  consists of an informal  agreement to
share the costs  associated  with making the offer and to allocate any resulting
purchases  of Shares  among  them in such  manner  and  proportions  as they may
determine in the future.  Each of the entities is organized in  California.  The
Purchasers  intend,  if the Offer is fully  subscribed,  to allocate  the Shares
among  themselves as follows:  Sutter  Opportunity  Fund 3, LLC, 444,444 Shares;
Sutter  Opportunity  Fund 3 (TE), LLC,  111,111  Shares;  SCM Special Fund, LLC,
288,889 Shares;  MacKenzie  Patterson  Special Fund 7, LLC,  88,889 Shares;  MPF
Special Fund 8, LLC,  88,889  Shares;  MPF DeWaay  Premier  Fund,  LLC,  111,111
Shares;  MPF-NY 2005, LLC,  266,667 Shares.  We will determine  modifications to
this allocation based upon the number of Shares  tendered.  Priority is given to
Purchasers  which already hold Shares,  then to Purchasers  which raised capital
first,  then  to the  remaining  Purchasers  in  equal  shares.  Shares  will be
allocated  according to this priority  until the maximum number of Shares listed
above are allocated to Purchasers  within a given priority,  then Shares will be
allocated  similarly among  Purchasers in the next level of priority,  until all
Shares are allocated; provided that MPF-NY 2005 will receive at least 10% of all
Shares tendered.

MACKENZIE PATTERSON FULLER, INC.
- --------------------------------

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

C.E. Patterson is President and a director of MacKenzie Patterson Fuller,  Inc.,
which acts as manager and general partner of a number of real estate  investment
vehicles,  and has served in those  positions  since January 1989. In 1981,  Mr.
Patterson founded Patterson Financial Services, Inc. (now MPF Advisers, Inc.), a
registered  investment  adviser  ("MPFA"),  with  Berniece  A.  Patterson,  as a
financial planning firm, and he has served as its President since that date. Mr.
Patterson  founded  Patterson Real Estate Services,  a licensed  California Real
Estate Broker,  in 1982. As President of MPFA, Mr.  Patterson is responsible for
all investment counseling  activities.  He supervises the analysis of investment
opportunities for the clients of the firm. Mr. Patterson has served as president
of Host Funding, Inc., an owner of lodging properties,  since December 1999. Mr.
Patterson is also an officer and  controlling  shareholder  of Cal-Kan,  Inc., a
closely  held  real  estate  investment  company.  Mr.  Patterson,  through  his
affiliates, manages a number of investment and real estate companies.

Berniece A. Patterson is a director of MacKenzie  Patterson Fuller, Inc. and has
served in that capacity  since January  1989.  In 1981,  Ms.  Patterson and C.E.
Patterson  established  MPFA. She has served as Chair of the Board and Secretary
of MPFA since that date.  Her  responsibilities  with MPFA include  oversight of
administrative  matters and  monitoring of past projects  underwritten  by MPFA.
Since  October 1990,  Ms.  Patterson  has served as Chief  Executive  Officer of
Pioneer  Health Care  Services,  Inc.,  and is  responsible  for the  day-to-day
operations of its three nursing homes and over 300 employees.

Glen W.  Fuller  became  senior  vice  president  and a  director  of  MacKenzie
Patterson  Fuller,  Inc. in May 2000. Since 2004 he has been a director and vice
president of MPFA. Prior to becoming senior vice president,  from August 1998 to
April 2000, he was with MacKenzie  Patterson Fuller, Inc. as a portfolio manager
and research  analyst.  Since December 1999, Mr. Fuller has served as an officer
and director of Host Funding,  Inc. Prior to joining MacKenzie Patterson Fuller,
Inc.,  from May 1996 to July 1998, Mr. Fuller ran the  over-the-counter  trading
desk for North Coast Securities Corp.  (previously  Morgan Fuller Capital Group)
with  responsibility  for both the  proprietary  and retail trading  desks.  Mr.
Fuller was also the registered  options principal and registered  municipal bond
principal for North Coast Securities, a registered broker dealer. Mr. Fuller was
formerly a NASD-registered options principal and registered bond principal,  and
he held his NASD Series 7, general securities license (now inactive). Mr. Fuller

                                       20


has also spent time  working  on the floor of the New York Stock  Exchange  as a
trading clerk and on the floor of the Pacific Stock Exchange in San Francisco as
an assistant specialist for LIT America.

Chip Patterson is senior vice president,  general counsel, and a director of the
  MacKenzie  Patterson  Fuller,  Inc. Since 2004 he has been a director and vice
  president of MPFA. Prior to joining MacKenzie Patterson Fuller,
Inc. in July 2003, he was a securities and corporate  finance  attorney with the
national law firm of Davis Wright Tremaine LLP from August 2000 to January 2003.
From August 1997 to May 2000 he attended the  University of Michigan Law School,
where he  graduated  magna cum laude with a Juris  Doctor  Degree.  Prior to law
school,  Chip Patterson taught physics,  chemistry,  and math at the high school
level for three  years,  from June 1994 to June  1997.  He  graduated  with high
distinction  and Phi Beta Kappa from the  University  of  California at Berkeley
with a  Bachelor  of  Arts  Degree  in  Political  Science.  He also  has  prior
experience in sales, retail, and banking.

Christine Simpson is vice president of MacKenzie Patterson Fuller, Inc. and MPFA
and is  responsible  for the  day-to-day  management of research and  securities
purchases  and sales on behalf of the entities  managed by  MacKenzie  Patterson
Fuller,  Inc. Ms. Simpson has served in that position  since January 1997;  from
January 1994 until her promotion to vice president,  she was a research  analyst
with MacKenzie  Patterson  Fuller,  Inc. She joined MacKenzie  Patterson Fuller,
Inc. as an administrative assistant in July 1990.

Robert E. Dixon has served as an officer and director of Sutter Holding Company,
Inc. since March 2002.  Mr. Dixon  received his  Bachelor's  degree in economics
from the  University  of California at Los Angeles in 1992. He worked for Lehman
Brothers,  Inc. in equity sales and trading  during 1993 and 1994.  From October
1994 to June,  1996 he worked for  MacKenzie  Patterson,  Inc.  as a  securities
research  analyst.  Mr. Dixon became a Chartered  Financial Analyst in 1996, and
received his Master of Business Administration degree from Cornell University in
1998. In July of 1998 he began buying and selling securities for his own account
and that of the entities he  controls,  and he was  principally  been engaged in
that activity until May 2005,  when he rejoined MPFA. Mr. Dixon was a registered
representative of North Coast Securities from 1994 through 1997.

Andrea  K.  Meyer is vice  president  of  Trading  and  Portfolios  for MPFA and
MacKenzie  Patterson  Fuller,  Inc. As vice president of Trading and Portfolios,
Ms. Meyer is responsible  for handling the day-to-day  operations of the trading
department.  She graduated  from St. Mary's College of California in 1997 with a
Bachelor of Science in Business  Administration  with a concentration in Finance
and a Minor in Accounting.  Prior to joining MPFA in 1998, she worked for a year
for  State  Street  Bank  and  Trust,  one of  the  leading  financial  services
specialists worldwide, as a portfolio accountant.












                                       21



                                 EXHIBIT (A)(2)























































                                       22




                              LETTER OF TRANSMITTAL

                                         
                                            THE OFFER, WITHDRAWAL RIGHTS, AND PRORATION PERIOD
                                            WILL EXPIRE AT 12:00 MIDNIGHT, PACIFIC TIME, ON JULY 22, 2005
Name: ___________________________________   (THE "EXPIRATION DATE") UNLESS EXTENDED.
                                            Deliver to:       MacKenzie Patterson Fuller, Inc.
Address: ________________________________                     1640 School Street
                                                              Moraga, California 94556
City, State, ZIP: _______________________   For Assistance:   (800) 854-8357
                                            Via Facsimile:    (925) 631-9119
Shares Owned: ___________________________   E-Mail Address:   offers@mpfi.com
                                            (PLEASE INDICATE CHANGES OR CORRECTIONS TO THE ADDRESS
                                            PRINTED TO THE LEFT)


To  participate in the Offer, a duly executed copy of this Letter of Transmittal
and any other documents  required by this Letter of Transmittal must be received
by the Depositary on or prior to the Expiration Date.

Delivery of this Letter of  Transmittal  or any other  required  documents to an
address other than as set forth above does not constitute  valid  delivery.  The
method of delivery of all documents is at the election and risk of the tendering
Shareholder. Please use the pre-addressed, postage-paid envelope provided.

This Letter of  Transmittal  is to be  completed  by holders of shares of common
stock in BELLAVISTA  CAPITAL,  INC. (the "Company"),  pursuant to the procedures
set forth in the Offer to Purchase (as defined  below).  Capitalized  terms used
herein and not defined  herein have the  meanings  ascribed to such terms in the
Offer to Purchase.

               PLEASE CAREFULLY READ THE ACCOMPANYING INSTRUCTIONS

To whom it may concern:
The  undersigned  hereby  tenders  to Sutter  Opportunity  Fund 3,  LLC;  Sutter
Opportunity Fund 3 (TE), LLC; SCM Special Fund, LLC; MacKenzie Patterson Special
Fund 7, LLC; MPF Special Fund 8, LLC; MPF DeWaay Premier Fund, LLC; MPF-NY 2005,
LLC (collectively the "Purchasers") all of the shares of common stock ("Shares")
in the Company held by the  undersigned as set forth above (or, if less than all
such Shares,  the number set forth below in the  signature  box),  at a purchase
price  equal to $2.25  per  Share,  less the  amount  of any  dividends  made or
declared  with respect to the Shares  between  June 22, 2005 and the  Expiration
Date,  and upon the other terms and subject to the  conditions  set forth in the
Offer to  Purchase,  dated June 22, 2005 (the "Offer to  Purchase")  and in this
Letter of Transmittal,  as each may be supplemented or amended from time to time
(which  together  constitute  the "Offer").  Receipt of the Offer to Purchase is
hereby  acknowledged.  The undersigned  recognizes  that, if more than 1,400,000
Shares are validly  tendered prior to or on the Expiration Date and not properly
withdrawn,  the Purchasers will, upon the terms of the Offer, accept for payment
from among those Shares  tendered prior to or on the  Expiration  Date 1,400,000
Shares on a pro rata  basis,  with  adjustments  to avoid  purchases  of certain
fractional Shares, based upon the number of Shares validly tendered prior to the
Expiration Date and not withdrawn.  Subject to and effective upon acceptance for
payment of any of the Shares  tendered  hereby,  the  undersigned  hereby sells,
assigns,  and transfers to, or upon the order of,  Purchasers all right,  title,
and  interest in and to such Shares which are  purchased  pursuant to the Offer.
The undersigned  hereby  irrevocably  constitutes and appoints the Purchasers as
the true and lawful agent and attorney-in-fact and proxy of the undersigned with
respect to such Shares,  with full power of substitution (such power of attorney
and proxy being  deemed to be an  irrevocable  power and proxy  coupled  with an
interest),  to deliver such Shares and transfer ownership of such Shares, on the
books of the Company,  together with all accompanying  evidences of transfer and
authenticity,  to or upon the order of the  Purchasers  and, upon payment of the



purchase  price in respect of such Shares by the  Purchasers,  to  exercise  all
voting rights and to receive all benefits and  otherwise  exercise all rights of
beneficial  ownership  of such  Shares all in  accordance  with the terms of the
Offer.  Upon the purchase of Shares pursuant to the Offer, all prior proxies and
consents  given by the  undersigned  with respect to such Shares will be revoked
and no  subsequent  proxies or  consents  may be given (and if given will not be
deemed  effective).  In addition,  by executing this Letter of Transmittal,  the
undersigned assigns to the Purchasers all of the undersigned's rights to receive
dividends  from the Company with respect to Shares which are purchased  pursuant
to the Offer,  other than dividends declared or paid through the Expiration Date
and to change  the  address  of record  for such  dividends  on the books of the
Company.  Upon  request,  the Seller will execute and deliver,  and  irrevocably
directs any custodian to execute and deliver, any additional documents deemed by
the Purchaser to be necessary or desirable to complete the assignment, transfer,
and purchase of such Shares.

The undersigned  hereby  represents and warrants that the  undersigned  owns the
Shares  tendered  hereby  within the meaning of Rule 13d-3 under the  Securities
Exchange Act of 1934,  as amended,  and has full power and  authority to validly
tender, sell, assign, and transfer the Shares tendered hereby, and that when any
such Shares are purchased by the  Purchasers,  the Purchasers will acquire good,
marketable,  and  unencumbered  title  thereto,  free and  clear  of all  liens,
restrictions,  charges,  encumbrances,  conditional sales  agreements,  or other
obligations  relating to the sale or transfer thereof,  and such Shares will not
be subject to any adverse claim. Upon request,  the undersigned will execute and
deliver any  additional  documents  deemed by the  Purchasers to be necessary or
desirable to complete the assignment,  transfer, and purchase of Shares tendered
hereby.

The  undersigned  understands  that a tender of Shares  to the  Purchasers  will
constitute a binding  agreement  between the undersigned and the Purchasers upon
the terms and subject to the conditions of the Offer. The undersigned recognizes
the  right of the  Purchasers  to  effect a change of  distribution  address  to
MacKenzie  Patterson  Fuller,  Inc. at 1640 School Street,  Moraga,  California,
94556. The undersigned  recognizes that under certain circumstances set forth in
the Offer to Purchase,  the Purchasers may not be required to accept for payment
any of the Shares tendered hereby.  In such event,  the undersigned  understands
that any Letter of  Transmittal  for Shares not  accepted  for  payment  will be
destroyed by the  Purchasers.  All  authority  herein  conferred or agreed to be
conferred  shall  survive the death or  incapacity  of the  undersigned  and any
obligations  of the  undersigned  shall  be  binding  upon the  heirs,  personal
representatives,  successors and assigns of the undersigned. Except as stated in
the Offer to Purchase, this tender is irrevocable.
================================================================================
                                  SIGNATURE BOX
    (Please complete Boxes A, B, C and D on the following page as necessary)
================================================================================


                                                                             
Please sign exactly as your name is printed (or corrected) above, and             X___________________________________________
insert your Taxpayer Identification Number or Social Security Number in           (Signature of Owner)    Date
the space provided below your signature. For joint owners, each joint
owner must sign. (See Instructions 1) The signatory hereto hereby                 X___________________________________________
certifies under penalties of perjury the statements in Box B, Box C and           (Signature of Owner)    Date
if applicable, Box D. If the undersigned is tendering less than all
Shares held the number of Shares tendered is set forth below. Otherwise,        Taxpayer I.D. or Social   #-------------------
all Shares held by the undersigned are tendered hereby.                           Telephone No.     (day)
                                                                                          ------------------------------------
_____________ Shares                                                                      (eve.)------------------------------


                                       23


================================================================================
                                      BOX A
================================================================================
                          Medallion Signature Guarantee
                                  (If required)

                               (See Instruction 1)

Name and Address of Eligible Institution:
                                         ---------------------------------------
Authorized Signature                         Title
                    ------------------------       ---------------------------
Name                                        Date               , 200
    ----------------------------------------    ---------------     --

================================================================================
                                      BOX B
                               SUBSTITUTE FORM W-9
                           (See Instruction 3 - Box B)
================================================================================

The person signing this Letter of Transmittal  hereby certifies the following to
the Purchasers under penalties of perjury:

         (i) The TIN set forth in the  signature box on the front of this Letter
of  Transmittal  is the  correct TIN of the  Shareholder,  or if this box [ ] is
checked,  the  Shareholder has applied for a TIN. If the Shareholder has applied
for a TIN, a TIN has not been issued to the  Shareholder,  and  either:  (a) the
Shareholder  has  mailed or  delivered  an  application  to receive a TIN to the
appropriate  IRS Center or Social  Security  Administration  Office,  or (b) the
Shareholder  intends to mail or deliver an  application  in the near  future (it
being  understood  that  if  the  Shareholder  does  not  provide  a TIN  to the
Purchasers  within sixty (60) days, 31% of all  reportable  payments made to the
Shareholder  thereafter  will  be  withheld  until  a TIN  is  provided  to  the
Purchasers); and

         (ii) Unless this box [ ] is checked,  the Shareholder is not subject to
backup  withholding  either because the  Shareholder:  (a) is exempt from backup
withholding,  (b) has not  been  notified  by the IRS that  the  Shareholder  is
subject to backup  withholding  as result of a failure to report all interest or
dividends,  or (c) has been  notified  by the IRS that  such  Shareholder  is no
longer subject to backup withholding.

Note:  Place an "X" in the box in (ii) if you are  unable  to  certify  that the
Shareholder is not subject to backup withholding.


================================================================================
                                      BOX C
                                FIRPTA AFFIDAVIT
                           (See Instruction 3 - Box C)
================================================================================

Under  Section   1445(e)(5)  of  the  Internal  Revenue  Code  and  Treas.  Reg.
1.1445-11T(d),  a  transferee  must  withhold  tax  equal  to 10% of the  amount
realized with respect to certain  transfers of shares of a corporation if 50% or
more of the value of its gross assets  consists of U.S. real property  interests
and 90% or more of the value of its gross assets  consists of U.S. real property
interests  plus cash  equivalents,  and the  holder  of the  shares is a foreign
person. To inform the Purchasers that no withholding is required with respect to
the  Shareholder's  interest in the Company,  the person  signing this Letter of
Transmittal hereby certifies the following under penalties of perjury:
         (i) Unless this box [ ] is checked, the Shareholder,  if an individual,
is a U.S. citizen or a resident alien for purposes of U.S. income taxation,  and
if other than an individual, is not a foreign corporation,  foreign partnership,
foreign  estate,  or foreign  trust (as those terms are defined in the  Internal
Revenue Code and Income Tax  Regulations);  (ii) the  Shareholder's  U.S. social
security  number  (for  individuals)  or  employer  identification  number  (for
non-individuals)  is correctly printed in the signature box on the front of this
Letter  of  Transmittal;   and  (iii)  the   Shareholder's   home  address  (for
individuals), or office address (for non-individuals),  is correctly printed (or
corrected) on the front of this Letter of  Transmittal.  If a  corporation,  the
jurisdiction of incorporation is __________.

The  person   signing  this  Letter  of   Transmittal   understands   that  this
certification  may be disclosed to the IRS by the  Purchasers and that any false
statements contained herein could be punished by fine, imprisonment, or both.

================================================================================
                                      BOX D
                               SUBSTITUTE FORM W-8
                           (See Instruction 4 - Box D)
================================================================================

By checking this box [ ], the person signing this Letter of  Transmittal  hereby
certifies  under penalties of perjury that the Shareholder is an "exempt foreign
person" for  purposes  of the backup  withholding  rules under the U.S.  federal
income tax laws, because the Shareholder:

    (i)  Is  a  nonresident   alien   individual   or  a  foreign   corporation,
         partnership, estate, or trust;
    (ii) If an individual,  has not been and plans not to be present in the U.S.
         for a total of 183 days or more during the calendar year; and
    (iii) Neither engages, nor plans to engage, in a U.S. trade or business that
         has  effectively  connected  gains from  transactions  with a broker or
         barter exchange.

                                       24


                                  INSTRUCTIONS
                                  ------------

              FORMING PART OF THE TERMS AND CONDITIONS OF THE OFFER

1.  TENDER,  SIGNATURE  REQUIREMENTS;  DELIVERY.  After  carefully  reading  and
completing this Letter of  Transmittal,  in order to tender Shares a Shareholder
must  sign  at the "X" on the  bottom  of the  first  page  of  this  Letter  of
Transmittal and insert the Shareholder's correct Taxpayer  Identification Number
or Social Security Number ("TIN") in the space provided below the signature. The
signature  must  correspond  exactly with the name printed (or corrected) on the
front of this Letter of Transmittal without any change whatsoever.  No signature
guarantee is required if this Letter of  Transmittal is signed by the registered
holder of the shares exactly as the name of the registered holder appears on the
certificate tendered with this Letter of Transmittal,  and payment is to be made
directly to such registered  holder. If this Letter of Transmittal is not signed
by the registered holder of the Shares, a Medallion  signature guarantee on this
Letter of  Transmittal  is required.  Similarly,  if Shares are tendered for the
account of a member firm of a registered  national security  exchange,  a member
firm of the National  Association  of Securities  Dealers,  Inc. or a commercial
bank, savings bank, credit union, savings and loan association, or trust company
having an  office,  branch or agency in the  United  States  (each an  "Eligible
Institution"), no Medallion signature guarantee is required. In all other cases,
signatures  on this Letter of  Transmittal  must be Medallion  guaranteed  by an
eligible  institution,  by completing the signature guarantee set forth in BOX A
of this Letter of  Transmittal.  If any tendered  Shares are  registered  in the
names of two or more joint  holders,  all such  holders must sign this Letter of
Transmittal.   If  this   Letter  of   Transmittal   is   signed  by   trustees,
administrators,  guardians,  attorneys-in-fact,  officers  of  corporations,  or
others acting in a fiduciary or representative  capacity, such persons should so
indicate  when  signing  and must submit  proper  evidence  satisfactory  to the
Purchasers of their  authority to so act. For Shares to be validly  tendered,  a
properly  completed and duly executed Letter of  Transmittal,  together with any
required signature guarantees in BOX A, and any other documents required by this
Letter of  Transmittal,  must be received by the  Depositary  prior to or on the
Expiration  Date at its  address or  facsimile  number set forth on the front of
this Letter of Transmittal.  No alternative,  conditional or contingent  tenders
will be  accepted.  All  tendering  Shareholders  by execution of this Letter of
Transmittal  waive any right to receive  any notice of the  acceptance  of their
tender.

2.  TRANSFER  TAXES.  The  Purchasers  will pay or cause to be paid all transfer
taxes, if any, payable in respect of Shares accepted for payment pursuant to the
Offer.

3. U.S.  PERSONS.  A  Shareholder  who or which is a United  States  citizen  or
resident alien individual,  a domestic corporation,  a domestic  partnership,  a
domestic trust, or a domestic estate  (collectively  "United States persons") as
those terms are defined in the Internal Revenue Code and Income Tax Regulations,
should complete the following:

         Box B - Substitute  Form W-9. In order to avoid 31% federal  income tax
         backup withholding,  the Shareholder must provide to the Purchasers the
         Shareholder's correct Taxpayer Identification Number or Social Security
         Number  ("TIN")  in the space  provided  below the  signature  line and
         certify,  under  penalties  of perjury,  that such  Shareholder  is not
         subject to such  backup  withholding.  The TIN that must be provided is
         that of the  registered  Shareholder  indicated  on the  front  of this
         Letter of Transmittal. If a correct TIN is not provided,  penalties may
         be imposed by the Internal Revenue Service ("IRS"),  in addition to the
         Shareholder being subject to backup withholding.  Certain  Shareholders
         (including,  among others,  all corporations) are not subject to backup
         withholding.   Backup   withholding  is  not  an  additional   tax.  If
         withholding  results  in an  overpayment  of  taxes,  a  refund  may be
         obtained from the IRS.

         Box C -  FIRPTA  Affidavit.  To  avoid  potential  withholding  of  tax
         pursuant to Section 1445 of the Internal Revenue Code, each Shareholder
         who or which is a United States Person (as defined Instruction 3 above)
         must certify,  under penalties of perjury,  the  Shareholder's  TIN and
         address, and that the Shareholder is not a foreign person. Tax withheld
         under  Section 1445 of the Internal  Revenue Code is not an  additional
         tax. If  withholding  results in an overpayment of tax, a refund may be
         obtained from the IRS.

4. FOREIGN  PERSONS.  In order for a Shareholder  who is a foreign person (i.e.,
not a United  States Person as defined in 3 above) to qualify as exempt from 31%
backup withholding,  such foreign  Shareholder must certify,  under penalties of
perjury, the statement in BOX D of this Letter of Transmittal  attesting to that
foreign  person's status by checking the box preceding such statement.  However,
such  person will be subject to  withholding  of tax under  Section  1445 of the
Code.

5. ADDITIONAL  COPIES OF OFFER TO PURCHASE AND LETTER OF  TRANSMITTAL.  Requests
for assistance or additional  copies of the Offer to Purchase and this Letter of
Transmittal may be obtained from the Purchasers by calling 800-854-8357.

                                       25







                                 EXHIBIT (A)(3)



















































                                       26





June 22, 2005



TO:       SHAREHOLDERS OF BELLAVISTA CAPITAL, INC.

SUBJECT:  OFFER TO PURCHASE SHARES

Dear Shareholder:

As  described  in  the  enclosed  Offer  to  Purchase  and  related  Letters  of
Transmittal  (the "Offer") Sutter  Opportunity  Fund 3, LLC; Sutter  Opportunity
Fund 3 (TE), LLC; SCM Special Fund,  LLC;  MacKenzie  Patterson  Special Fund 7,
LLC; MPF Special Fund 8, LLC; MPF DeWaay  Premier Fund,  LLC;  MPF-NY 2005,  LLC
(collectively  the "Purchasers") are offering to purchase up to 1,400,000 shares
of common stock (the "Shares") in BELLAVISTA CAPITAL,  INC. (the "Company") at a
purchase price equal to:

                                 $2.25 PER SHARE
                                 ---------------

The Offer will provide you with an  opportunity  to liquidate  all, or a portion
of, your investment in BELLAVISTA  CAPITAL,  INC. without the usual  transaction
costs associated with market sales or Company transfer fees.

After carefully  reading the enclosed Offer, if you elect to tender your Shares,
mail (using the enclosed  pre-addressed,  postage  paid  envelope) or fax a duly
completed  and  executed  copy of the Letter of  Transmittal  (printed on purple
paper) and change of address  forms,  and any other  documents  required  by the
Letter of Transmittal, to the Depositary for the Offer at:

                        MacKenzie Patterson Fuller, Inc.
                               1640 School Street
                            Moraga, California 94556
                            Facsimile: (925) 631-9119


If you have any  questions or need  assistance,  please call the  Depository  at
800-854-8357.

This Offer expires (unless extended) July 22, 2005













                                       27





                                 Exhibit (a)(4)





















































                                       28


             [Published June 22, 2005 in Investor's Business Daily]

This  announcement  is neither an offer to buy nor a solicitation of an offer to
sell  Shares.  The Offer is being made  solely by the formal  Offer to  Purchase
forwarded to  Shareholders  of record and is not being made to, and tenders will
not be accepted from or on behalf of, Shareholders  residing in any jurisdiction
in which making or accepting the Offer would violate that  jurisdiction's  laws.
In those jurisdictions where the securities,  blue sky or other laws require the
Offer to be made by a licensed broker or dealer, the Offer shall be deemed to be
made on behalf of Purchasers  only by one or more  registered  dealers  licensed
under the laws of such jurisdiction.

                      NOTICE OF OFFER TO PURCHASE FOR CASH:

                    Up to 1,400,000 Shares of Common Stock of
 BellaVista Capital, Inc., a Maryland corporation (the "Company") at a price of
                                 $2.25 per Share
                                       by:
  Sutter  Opportunity  Fund 3, LLC; Sutter  Opportunity  Fund 3 (TE), LLC; SCM
  Special Fund, LLC; MacKenzie Patterson Special Fund 7, LLC; MPF Special Fund
  8, LLC; MPF DeWaay Premier Fund,  LLC;  MPF-NY 2005, LLC  (collectively  the
  "Purchasers")

The  Purchasers  are  offering to purchase  for cash up to  1,400,000  shares of
common stock  ("Shares") of the Company,  at a price of $2.25 per Share upon the
terms and subject to the conditions  set forth in Purchasers'  Offer to Purchase
and in  the  related  Letter  of  Transmittal  for  the  offer  (which  together
constitute the "Offer" and the "Tender Offer Documents").

THE OFFERS AND WITHDRAWAL RIGHTS EXPIRE AT 12:00 MIDNIGHT, PACIFIC TIME, ON JULY
22, 2005, UNLESS AN OFFER IS EXTENDED.

Funding for the purchase of the Shares will be provided  through the Purchasers'
existing working capital.  The Offer is not made for the purpose of acquiring or
influencing  control of the  business  of the  issuer.  The Offer will expire at
12:00 midnight,  Pacific Time on July 22, 2005, unless and until Purchasers,  in
their  sole  discretion,  shall have  extended  the period of time for which the
Offer is open (such date and time,  as  extended  the  "Expiration  Date").  The
Purchasers  will  not  provide  a  subsequent   offering  period  following  the
Expiration Date. If Purchasers make a material change in the terms of the Offer,
or if they waive a material  condition to the Offer,  Purchasers will extend the
Offer and disseminate  additional  tender offer materials to the extent required
by Rules  14d-4(c) and 14d-6(d)  under the  Securities  Exchange Act of 1934, as
amended (the  "Exchange  Act").  The minimum  period during which the Offer must
remain open following any material change in the terms of the Offer,  other than
a change in price or a change in percentage of securities  sought or a change in
any  dealer's  soliciting  fee,  will  depend  upon the facts and  circumstances
including  the  materiality  of the change with respect to a change in price or,
subject to certain  limitations,  a change in the percentage of securities ought
or a change in any dealer's  soliciting fee. A minimum of ten business days from
the  date  of  such  change  is   generally   required  to  allow  for  adequate
dissemination  to  Shareholders.  Accordingly,  if prior to the Expiration Date,
Purchasers  increase  (other than  increases of not more than two percent of the
outstanding  Shares) or decrease the number of Shares being sought,  or increase
or decrease the consideration offered pursuant to the Offer, and if the Offer is
scheduled  to expire at any time  earlier  than the  period  ending on the tenth
business  day from the date that  notice of such  increase  or decrease is first
published,  sent or given to  Shareholders,  the Offer will be extended at least
until the  expiration of such ten business  days.  For purposes of the Offer,  a
"business  day" means any day other than a Saturday,  Sunday or federal  holiday
and consists of the time period from 12:01 a.m. through 12:00 midnight,  Pacific
Time. In all cases payment for the Shares  purchased  pursuant to the Offer will
be made only after timely receipt of the Letters of  Transmittal  (or facsimiles
thereof),  properly  completed and duly  executed,  with any required  signature
guarantees, and any other documents required by such Letters of Transmittal.

                                       29


Tenders  of Shares  made  pursuant  to the  Offer is  irrevocable,  except  that
Shareholders  who tender  their  Shares in  response  to the Offer will have the
right to withdraw their tendered Shares at any time prior to the Expiration Date
by  sending  to  MacKenzie   Patterson  Fuller,  Inc.  a  written  or  facsimile
transmission  notice  of  withdrawal  identifying  the  name of the  person  who
tendered  Shares to be  withdrawn,  signed by the same  persons  and in the same
manner as the Letter of  Transmittal  tendering the Shares to be  withdrawn.  In
addition,  tendered  Shares may be  withdrawn at any time on or after August 21,
2005,  unless the tender has  theretofore  been accepted for payment as provided
above.  If  tendering  Shareholders  tender  more than the number of Shares that
Purchasers seek to purchase  pursuant to the Offer for those Shares,  Purchasers
will take into  account the number of Shares so tendered and take up and pay for
as nearly as may be pro rata, disregarding fractions, according to the number of
Shares  tendered by each  tendering  Shareholder  during the period during which
that Offer remains open.  The terms of the Offer are more fully set forth in the
formal  Tender  Offer  Documents  which are  available  from  Purchasers  at the
Purchasers' expense. The Offer contains terms and conditions and the information
required  by Rule  14d-6(d)(1)  under the  Exchange  Act which are  incorporated
herein by reference.  The Tender Offer Documents contain  important  information
which should be read  carefully  before any decision is made with respect to the
Offer.

The Tender Offer  Documents may be obtained by written  request to Purchasers or
as set forth  below.  A request  has been made to the  Company  pursuant to Rule
14d-5 under the  Exchange  Act for the use of its list of  Shareholders  for the
purpose of  disseminating  the Offer to  Shareholders.  Upon  compliance  by the
Company with such request,  the Tender Offer  Documents and, if required,  other
relevant  materials will be mailed at the Purchasers'  expense to record holders
of Shares,  brokers,  banks and  similar  persons  whose  names  appear or whose
nominee appears on the list of securities  holders, or persons who are listed as
participants in a clearing agency's  security  position listing,  for subsequent
transmittal to beneficial owners of Shares.

For Copies of the Tender Offer  Documents,  Call  Purchasers at  1-800-854-8357,
Make a Written  Request  Addressed  to 1640 School  Street,  Moraga,  California
94556, email to investors@mpfi.com,  or visit our website at www.mpfi.com (click
on MPF Tenders).

                                  June 22, 2005



















                                       30