CENTURY PROPERTIES GROWTH FUND XXII
SC 14D1, 1997-08-28
REAL ESTATE
Previous: PAINEWEBBER MANAGED MUNICIPAL TRUST /NY/, 24F-2NT, 1997-08-28
Next: CENTURY PROPERTIES GROWTH FUND XXII, SC 14D9, 1997-08-28



<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                 SCHEDULE 14D-1
              TENDER OFFER STATEMENT PURSUANT TO SECTION 14(d)(1)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                                      AND
                                SCHEDULE 13D/A
                   UNDER THE SECURITIES EXCHANGE ACT OF 1934
                               (AMENDMENT NO. 4)

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

                      CENTURY PROPERTIES GROWTH FUND XXII
                           (Name of Subject Company)

                             IPLP ACQUISITION I LLC
                           INSIGNIA PROPERTIES, L.P.
                           INSIGNIA PROPERTIES TRUST
                         INSIGNIA FINANCIAL GROUP, INC.
                                   (Bidders)

                     UNITS OF LIMITED PARTNERSHIP INTEREST
                         (Title of Class of Securities)

                                      NONE
                     (Cusip Number of Class of Securities)

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

                                JEFFREY P. COHEN
                             SENIOR VICE PRESIDENT
                         INSIGNIA FINANCIAL GROUP, INC.
                          375 PARK AVENUE, SUITE 3401
                            NEW YORK, NEW YORK 10152
                                 (212) 750-6070
            (Name, Address and Telephone Number of Person Authorized
          to Receive Notices and Communications on Behalf of Bidders)

                                    COPY TO:

                              JOHN A. HEALY, ESQ.
                                 ROGERS & WELLS
                                200 PARK AVENUE
                            NEW YORK, NEW YORK 10166
                                 (212) 878-8000

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

                           CALCULATION OF FILING FEE


- -------------------------------------------------------------------------------
Transaction Valuation*:  $6,875,000            Amount of Filing Fee:  $1,375.00
- -------------------------------------------------------------------------------

*     For purposes of calculating the fee only. This amount assumes the
      purchase of 25,000 units of limited partnership interest ("Units") of
      the subject partnership for $275 per Unit. The amount of the filing fee,
      calculated in accordance with Section 14(g)(3) and Rule 0-11(d) under
      the Securities Exchange Act of 1934, as amended, equals 1/50th of one
      percent of the aggregate of the cash offered by the bidders.

[     ] 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: Not Applicable      Filing Party: Not Applicable
      Form or Registration No.: Not Applicable    Date Filed: Not Applicable
- -------------------------------------------------------------------------------

<PAGE>

- -------------------                                                 -----------
  CUSIP No.  NONE                 14D-1 AND 13D/A                     Page  2
- -------------------                                                 -----------

===============================================================================
    1.       Name of Reporting Persons
             S.S. or I.R.S. Identification Nos. of Above Persons

                             IPLP ACQUISITION I LLC
- -------------------------------------------------------------------------------
    2.       Check the Appropriate Box if a Member of a Group
                                                                     (a) [ ]
                                                                     (b) [X]
- -------------------------------------------------------------------------------
    3.       SEC Use Only


- -------------------------------------------------------------------------------
    4.       Sources of Funds

                                       AF
- -------------------------------------------------------------------------------
    5.       Check if Disclosure of Legal Proceedings is Required
             Pursuant to Items 2(e) or 2(f)

                                                                         [ ]
- -------------------------------------------------------------------------------
    6.       Citizenship or Place of Organization

                                    DELAWARE
- -------------------------------------------------------------------------------
    7.       Aggregate Amount Beneficially Owned by Each Reporting Person

                                    17,273.5
- -------------------------------------------------------------------------------
    8.       Check if the Aggregate Amount in Row 7 Excludes Certain Shares

                                                                         [ ]
- -------------------------------------------------------------------------------
    9.       Percent of Class Represented by Amount in Row 7

                                     20.8%
- -------------------------------------------------------------------------------
   10.       Type of Reporting Person

                                       OO
===============================================================================

<PAGE>

- -------------------                                                 -----------
  CUSIP No.  NONE                 14D-1 AND 13D/A                     Page  3
- -------------------                                                 -----------

===============================================================================
    1.       Name of Reporting Persons
             S.S. or I.R.S. Identification Nos. of Above Persons

                           INSIGNIA PROPERTIES, L.P.
- -------------------------------------------------------------------------------
    2.       Check the Appropriate Box if a Member of a Group
                                                                     (a) [ ]
                                                                     (b) [X]
- -------------------------------------------------------------------------------
    3.       SEC Use Only


- -------------------------------------------------------------------------------
    4.       Sources of Funds

                                       WC
- -------------------------------------------------------------------------------
    5.       Check if Disclosure of Legal Proceedings is Required
             Pursuant to Items 2(e) or 2(f)

                                                                         [ ]
- -------------------------------------------------------------------------------
    6.       Citizenship or Place of Organization

                                    DELAWARE
- -------------------------------------------------------------------------------
    7.       Aggregate Amount Beneficially Owned by Each Reporting Person

                                    17,273.5
- -------------------------------------------------------------------------------
    8.       Check if the Aggregate Amount in Row 7 Excludes Certain Shares

                                                                         [ ]
- -------------------------------------------------------------------------------
    9.       Percent of Class Represented by Amount in Row 7

                                     20.8%
- -------------------------------------------------------------------------------
   10.       Type of Reporting Person

                                       PN
===============================================================================

<PAGE>

- -------------------                                                 -----------
  CUSIP No.  NONE                 14D-1 AND 13D/A                     Page  4
- -------------------                                                 -----------

===============================================================================
    1.       Name of Reporting Persons
             S.S. or I.R.S. Identification Nos. of Above Persons

                           INSIGNIA PROPERTIES TRUST
- -------------------------------------------------------------------------------
    2.       Check the Appropriate Box if a Member of a Group
                                                                     (a) [ ]
                                                                     (b) [X]
- -------------------------------------------------------------------------------
    3.       SEC Use Only


- -------------------------------------------------------------------------------
    4.       Sources of Funds

                                 NOT APPLICABLE
- -------------------------------------------------------------------------------
    5.       Check if Disclosure of Legal Proceedings is Required
             Pursuant to Items 2(e) or 2(f)

                                                                         [ ]
- -------------------------------------------------------------------------------
    6.       Citizenship or Place of Organization

                                    MARYLAND
- -------------------------------------------------------------------------------
    7.       Aggregate Amount Beneficially Owned by Each Reporting Person

                                    17,273.5
- -------------------------------------------------------------------------------
    8.       Check if the Aggregate Amount in Row 7 Excludes Certain Shares

                                                                         [ ]
- -------------------------------------------------------------------------------
    9.       Percent of Class Represented by Amount in Row 7

                                     20.8%
- -------------------------------------------------------------------------------
   10.       Type of Reporting Person

                                       OO
===============================================================================

<PAGE>

- -------------------                                                 -----------
  CUSIP No.  NONE                 14D-1 AND 13D/A                     Page  5
- -------------------                                                 -----------

===============================================================================
    1.       Name of Reporting Persons
             S.S. or I.R.S. Identification Nos. of Above Persons

                         INSIGNIA FINANCIAL GROUP, INC.
- -------------------------------------------------------------------------------
    2.       Check the Appropriate Box if a Member of a Group
                                                                     (a) [ ]
                                                                     (b) [X]
- -------------------------------------------------------------------------------
    3.       SEC Use Only


- -------------------------------------------------------------------------------
    4.       Sources of Funds

                                 NOT APPLICABLE
- -------------------------------------------------------------------------------
    5.       Check if Disclosure of Legal Proceedings is Required
             Pursuant to Items 2(e) or 2(f)

                                                                         [ ]
- -------------------------------------------------------------------------------
    6.       Citizenship or Place of Organization

                                    DELAWARE
- -------------------------------------------------------------------------------
    7.       Aggregate Amount Beneficially Owned by Each Reporting Person

                                    17,273.5
- -------------------------------------------------------------------------------
    8.       Check if the Aggregate Amount in Row 7 Excludes Certain Shares

                                                                         [ ]
- -------------------------------------------------------------------------------
    9.       Percent of Class Represented by Amount in Row 7

                                     20.8%
- -------------------------------------------------------------------------------
   10.       Type of Reporting Person

                                       CO
===============================================================================

<PAGE>

- -------------------                                                 -----------
  CUSIP No.  NONE                 14D-1 AND 13D/A                     Page  6
- -------------------                                                 -----------

===============================================================================
    1.       Name of Reporting Persons
             S.S. or I.R.S. Identification Nos. of Above Persons

                                ANDREW L. FARKAS
- -------------------------------------------------------------------------------
    2.       Check the Appropriate Box if a Member of a Group
                                                                     (a) [ ]
                                                                     (b) [X]
- -------------------------------------------------------------------------------
    3.       SEC Use Only


- -------------------------------------------------------------------------------
    4.       Sources of Funds

                                 NOT APPLICABLE
- -------------------------------------------------------------------------------
    5.       Check if Disclosure of Legal Proceedings is Required
             Pursuant to Items 2(e) or 2(f)

                                                                         [ ]
- -------------------------------------------------------------------------------
    6.       Citizenship or Place of Organization

                                 UNITED STATES
- -------------------------------------------------------------------------------
    7.       Aggregate Amount Beneficially Owned by Each Reporting Person

                                    17,273.5
- -------------------------------------------------------------------------------
    8.       Check if the Aggregate Amount in Row 7 Excludes Certain Shares

                                                                         [ ]
- -------------------------------------------------------------------------------
    9.       Percent of Class Represented by Amount in Row 7

                                     20.8%
- -------------------------------------------------------------------------------
   10.       Type of Reporting Person

                                       IN
===============================================================================

<PAGE>

                 SCHEDULE 14D-1/AMENDMENT NO. 4 TO SCHEDULE 13D

         This Tender Offer Statement on Schedule 14D-1 (the "Statement") also
constitutes Amendment No. 4 to the Statement on Schedule 13D previously filed
by Insignia Properties, L.P. ("IPLP"), Insignia Properties Trust ("IPT"),
Insignia Financial Group, Inc. ("Insignia"), and Andrew L. Farkas in
connection with their beneficial ownership of Units (as defined below). The
item numbers and responses thereto set forth below are in accordance with the
requirements of Schedule 14D-1.

ITEM 1.  SECURITY AND SUBJECT COMPANY.

         (a) The name of the subject company is Century Properties Growth Fund
XXII, a California limited partnership (the "Partnership"). The address of the
Partnership's principal executive offices is One Insignia Financial Plaza,
Greenville, South Carolina 29602.

         (b) This Statement relates to an offer by IPLP Acquisition I LLC, a
Delaware limited liability company (the "Purchaser"), to purchase up to 25,000
of the outstanding units of limited partnership interest ("Units") of the
Partnership at a purchase price of $275 per Unit, net to the seller in cash,
upon the terms and subject to the conditions set forth in the Offer to
Purchase dated August 28, 1997 (the "Offer to Purchase") and the related
Assignment of Partnership Unit (which, together with any supplements or
amendments, collectively constitute the "Offer"), copies of which are filed as
Exhibits (a)(1) and (a)(2) hereto, respectively. The information set forth in
the Offer to Purchase under "Introduction" is incorporated herein by
reference.

         (c) The information set forth in the Offer to Purchase in Section 13
("Background of the Offer") is incorporated herein by reference.

ITEM 2.  IDENTITY AND BACKGROUND.

         (a)-(d), (g) This Statement is being filed by the Purchaser, IPLP,
IPT and Insignia (collectively, the "Bidders"). The information set forth in
the Offer to Purchase under "Introduction," in Section 11 ("Certain
Information Concerning the Purchaser, IPLP, IPT and Insignia") and in
Schedules II, III and IV to the Offer to Purchase is incorporated herein by
reference.

         (e)-(f) During the last five years, none of the Bidders nor, to the
best of their knowledge, any of the persons listed in Schedules II, III and IV
to the Offer to Purchase (i) has been convicted in a criminal proceeding
(excluding traffic violations or similar misdemeanors) or (ii) was a party to
a civil proceeding of a judicial or administrative body of competent
jurisdiction and as a result of such proceeding was or is subject to a
judgment, decree or final order enjoining further violations of or prohibiting
activities subject to federal or state securities laws or finding any
violation with respect to such laws.

ITEM 3.  PAST CONTACTS, TRANSACTIONS OR NEGOTIATIONS WITH THE SUBJECT COMPANY.

         (a)-(b) The information set forth in the Offer to Purchase under
"Introduction," in Section 10 ("Conflicts of Interest and Transactions with
Affiliates") and in Section 13 ("Background of the Offer") is incorporated
herein by reference.

ITEM 4.  SOURCE AND AMOUNT OF FUNDS OR OTHER CONSIDERATION.

         (a) The information set forth in the Offer to Purchase in Section 10
("Conflicts of Interest and Transactions with Affiliates") and in Section 12
("Source of Funds") is incorporated herein by reference.

         (b)-(c) Not applicable.

                                       7
<PAGE>

ITEM 5.  PURPOSE OF THE TENDER OFFER AND PLANS OR PROPOSALS OF THE BIDDER.

         (a)-(b), (e) The information set forth in the Offer to Purchase under
"Introduction" and in Section 8 ("Future Plans of Insignia, IPT and the
Purchaser") is incorporated herein by reference.

         (c) The information set forth in the Offer to Purchase in Section 8
("Future Plans of Insignia, IPT and the Purchaser"), in Section 10 ("Conflicts
of Interest and Transactions with Affiliates") and in Section 13 ("Background
of the Offer") is incorporated herein by reference.

         (d) Not applicable.

         (f)-(g) The information set forth in the Offer to Purchase in Section
7 ("Effects of the Offer") is incorporated herein by reference.

ITEM 6.  INTEREST IN SECURITIES OF THE SUBJECT COMPANY.

         (a)-(b) The information set forth in the Offer to Purchase under
"Introduction," in Section 11 ("Certain Information Concerning the Purchaser,
IPLP, IPT and Insignia") and in Schedule I to the Offer to Purchase is
incorporated herein by reference.

ITEM 7.  CONTRACTS, ARRANGEMENTS, UNDERSTANDINGS OR RELATIONSHIPS WITH RESPECT
         TO THE SUBJECT COMPANY'S SECURITIES.

         The information set forth in the Offer to Purchase under
"Introduction," in Section 7 ("Effects of the Offer"), Section 10 ("Conflicts
of Interest and Transactions with Affiliates"), Section 11 ("Certain
Information Concerning the Purchaser, IPLP, IPT and Insignia") and Section 13
("Background of the Offer") is incorporated herein by reference.

ITEM 8.  PERSONS RETAINED, EMPLOYED OR TO BE COMPENSATED.

         The information set forth in the Offer to Purchase under
"Introduction" and in Section 16 ("Fees and Expenses") is incorporated herein
by reference.

ITEM 9.  FINANCIAL STATEMENTS OF CERTAIN BIDDERS.

         The information set forth in the Offer to Purchase in Section 11
("Certain Information Concerning the Purchaser, IPLP, IPT and Insignia") is
incorporated herein by reference. In addition, the following are expressly
incorporated in this Statement by reference: (i) the audited financial
statements of Insignia set forth at Part I-Item 8 of Insignia's Annual Report
on Form 10-K for the year ended December 31, 1996, which is on file with the
Commission; and (ii) the unaudited financial statements of Insignia set forth
at Part I-Item 1 of Insignia's Quarterly Report on Form 10-Q/A for the period
ended June 30, 1997, which is on file with the Commission.

ITEM 10.    ADDITIONAL INFORMATION.

         (a) Not applicable.

         (b)-(d) The information set forth in the Offer to Purchase in Section
15 ("Certain Legal Matters") is incorporated herein by reference.

         (e) None.

         (f) The information set forth in the Offer to Purchase and the
related Assignment of Partnership Unit, copies of which are filed as Exhibits
(a)(1) and (a)(2) hereto, respectively, is incorporated herein by reference in
its entirety.

                                       8
<PAGE>

ITEM 11.  MATERIAL TO BE FILED AS EXHIBITS.

    (a)(1)     Offer to Purchase, dated August 28, 1997.
    (a)(2)     Assignment of Partnership Interest and Related Instructions.
 .   (a)(3)     Guidelines for Certification of Taxpayer Identification Number
               on Substitute Form W-9.
    (b)        Not applicable.
    (c)        Not applicable.
    (d)        Not applicable.
    (e)        Not applicable.
    (f)        Not applicable.
    (z)(1)     Summaries of appraisals referred to in the Offer to Purchase in
               Section 13 ("Background of the Offer").
    (z)(2)     Agreement of Joint Filing, dated August 28, 1997, among the
               Purchaser, IPLP, IPT, Insignia and Andrew L. Farkas.

                                       9
<PAGE>

                                   SIGNATURE


         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:  August 28, 1997


                                            IPLP ACQUISITION I LLC


                                            By: /s/ JEFFREY P. COHEN
                                                -------------------------------
                                                Jeffrey P. Cohen
                                                Manager


                                            INSIGNIA PROPERTIES, L.P.

                                            By: Insignia Properties Trust,
                                                its General Partner


                                            By: /s/ JEFFREY P. COHEN
                                                -------------------------------
                                                Jeffrey P. Cohen
                                                Senior Vice President


                                            INSIGNIA PROPERTIES TRUST


                                            By: /s/ JEFFREY P. COHEN
                                                -------------------------------
                                                Jeffrey P. Cohen
                                                Senior Vice President


                                            INSIGNIA FINANCIAL GROUP, INC.


                                            By: /s/ FRANK M. GARRISON
                                                -------------------------------
                                                Frank M. Garrison
                                                Executive Managing Director


                                            SOLELY FOR PURPOSES OF, AND INSOFAR
                                            AS THIS FILING CONSTITUTES,
                                            AMENDMENT NO. 4 TO THE STATEMENT ON
                                            SCHEDULE 13D


                                            /s/ ANDREW L. FARKAS
                                            ------------------------------
                                            ANDREW L. FARKAS

                                       10
<PAGE>

                                 EXHIBIT INDEX
                                 -------------

EXHIBIT NO.                                 DESCRIPTION
- -----------                                 -----------

  (a)(1)           Offer to Purchase, dated August 28, 1997.

  (a)(2)           Assignment of Partnership Interest and Related Instructions.

  (a)(3)           Guidelines for Certification of Taxpayer Identification
                   Number on Substitute Form W-9.

  (z)(1)           Summaries of appraisals referred to in the Offer to Purchase
                   in Section 13 ("Background of the Offer").

  (z)(2)           Agreement of Joint Filing, dated August August 28, 1997,
                   among the Purchaser, IPLP, IPT, Insignia and Andrew L.
                   Farkas.

                                       11


<PAGE>

                           Offer to Purchase for Cash
               Up to 25,000 Units of Limited Partnership Interest
                                       in

                      CENTURY PROPERTIES GROWTH FUND XXII,
                        a California limited partnership
                                      for
                               $275 Net Per Unit
                                       by
                             IPLP ACQUISITION I LLC
- -------------------------------------------------------------------------------
    THE OFFER, WITHDRAWAL RIGHTS AND PRORATION PERIOD WILL EXPIRE AT 12:00
 MIDNIGHT, NEW YORK TIME, ON SEPTEMBER 25, 1997, UNLESS THE OFFER IS EXTENDED.
- -------------------------------------------------------------------------------

                                   IMPORTANT


         IPLP Acquisition I LLC, a Delaware limited liability company (the
"Purchaser"), is offering to purchase up to 25,000 of the outstanding units of
limited partnership interest ("Units") in Century Properties Growth Fund XXII,
a California limited partnership (the "Partnership"), at a purchase price of
$275 per Unit (the "Purchase Price"), net to the seller in cash, without
interest, upon the terms and subject to the conditions set forth in this Offer
to Purchase and in the related Assignment of Partnership Interest (which,
together with any supplements or amendments, collectively constitute the
"Offer"). The Purchase Price is subject to adjustment under certain
circumstances, as described herein. Holders of Units (each, a "Limited
Partner") who tender their Units in response to the Offer will not be
obligated to pay any commissions or partnership transfer fees. The Purchaser
is an affiliate of Fox Partners IV, which is the general partner of the
Partnership (the "General Partner").

         Limited Partners are urged to consider the following factors:

         o    The Purchaser and the General Partner are both affiliates of and
              controlled by Insignia Properties Trust ("IPT"), which is
              controlled by Insignia Financial Group, Inc. ("Insignia"). IPT,
              through its operating partnership Insignia Properties, L.P.
              ("IPLP"), currently owns 17,273.5 Units.

         o    The net liquidation value per Unit (the "Estimated Liquidation
              Value") estimated by the Purchaser (which is an affiliate of the
              General Partner) is $412.22. The Purchaser does not believe,
              however, that the Estimated Liquidation Value represents a fair
              estimate of the market value of a Unit, primarily due to the fact
              that such estimate does not take into account timing
              considerations and legal and other expenses that would be
              incurred in connection with a liquidation of the Partnership. See
              Section 13. Accordingly, the Purchaser does not believe that the
              Estimated Liquidation Value should be viewed as representative of
              the amount a Limited Partner can realistically expect to obtain
              on a sale of a Unit in the near term.

         o    The Purchaser will have the right to vote all Units acquired
              pursuant to the Offer. If the Purchaser (which is an affiliate of
              the General Partner) is successful in acquiring more than
              24,150.5 Units, IPT will own in excess of 50% of the total Units
              outstanding and, accordingly, will be able to control the outcome
              of almost all voting decisions with respect to the Partnership,
              including decisions regarding liquidation, amendments to the
              Limited Partnership Agreement, removal and replacement of the
              General Partner and mergers, consolidations and other
              extraordinary transactions not involving a "roll-up" transaction.
              Even if the Purchaser acquires a lesser number of Units pursuant
              to the Offer, however, because IPT already owns (through IPLP)
              approximately 20.8% of the outstanding Units it will be able to
              significantly influence the outcome of almost all voting
              decisions with respect to the Partnership (other than decisions
              involving "roll-up" transactions prior to January 1, 2000).

<PAGE>

         o    Between October 1994 and June 1995, DeForest Ventures I, L.P.
              ("DeForest"), which at the time was an affiliate of the General
              Partner but was not an affiliate of Insignia, IPT or the
              Purchaser, acquired 17,022.5 (or approximately 20.5%) of the
              outstanding Units, at a purchase price of $87.80 per Unit,
              pursuant to a series of tender offers. In a series of related
              transactions that occurred during the first half of 1996,
              Insignia (through various affiliates) acquired a controlling
              interest in the General Partner and all of the Units owned by
              DeForest. Currently, IPT controls the General Partner and IPLP
              owns all of the Units previously held by DeForest.

         o    The Purchaser (which is an affiliate of the General Partner) is
              making the Offer with a view to making a profit. Accordingly,
              there is a conflict between the desire of the Purchaser (which
              is an affiliate of the General Partner) to purchase Units at a
              low price and the desire of the Limited Partners to sell their
              Units at a high price.

         THE OFFER IS NOT CONDITIONED ON FINANCING OR UPON ANY MINIMUM
AGGREGATE NUMBER OF UNITS BEING TENDERED.


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


         Any Limited Partner desiring to tender Units should complete and sign
the Assignment of Partnership Interest (or a copy thereof) in accordance with
the Instructions to the Assignment of Partnership Interest and mail or deliver
the signed Assignment of Partnership Interest to the Depositary. A Limited
Partner may tender any or all of the Units owned by that Limited Partner.
Tenders of fractional Units will not be permitted, except by a Limited Partner
who is tendering all of the Units owned by that Limited Partner.

         Questions and requests for assistance or for additional copies of
this Offer to Purchase and the Assignment of Partnership Interest may be
directed to the Information Agent at the address and telephone numbers set
forth below and on the back cover of this Offer to Purchase. No soliciting
dealer fees or other payments to brokers for tenders are being paid by the
Purchaser (which is an affiliate of the General Partner).


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


          For More Information or for Further Assistance Please Call:

                           Beacon Hill Partners, Inc.

                                       at

                                 (800) 854-9486

August 28, 1997

<PAGE>

                               TABLE OF CONTENTS

                                                                          PAGE
                                                                          ----

INTRODUCTION..............................................................  1
    The Purchaser; Affiliation with the General Partner...................  1
    Some Factors to Be Considered by Limited Partners.....................  1
    Reasons for and Effects of the Offer..................................  3
    Certain Tax Considerations............................................  3
    Originally Anticipated Term of the Partnership; General Policy
        Regarding Sales and Refinancings of Partnership Properties;
        Alternatives......................................................  3
    Conditions............................................................  4
    Distributions.........................................................  4
    Outstanding Units.....................................................  4

THE OFFER.................................................................  5
    Section 1.  Terms of the Offer; Expiration Date; Proration............  5
    Section 2.  Acceptance for Payment and Payment for Units..............  6
    Section 3.  Procedure for Tendering Units.............................  6
        Valid Tender......................................................  6
        Signature Requirements............................................  6
        Delivery of Assignment of Partnership Interest....................  7
        Appointment as Proxy; Power of Attorney...........................  7
        Assignment of Interest in Future Distributions....................  7
        Determination of Validity; Rejection of Units; Waiver of
           Defects; No Obligation to Give Notice of Defects...............  7
        Backup Federal Income Tax Withholding.............................  8
        FIRPTA Withholding................................................  8
        Binding Obligation................................................  8
    Section 4.  Withdrawal Rights.........................................  8
    Section 5.  Extension of Tender Period; Termination; Amendment........  9
    Section 6.  Certain Federal Income Tax Matters........................  9
        General    .......................................................  9
        Gain or Loss Generally............................................  9
        Unrealized Receivables and Certain Inventory...................... 10
        Passive Activity Loss Limitation.................................. 10
        Partnership Termination........................................... 11
        Backup Withholding and FIRPTA Withholding......................... 11
    Section 7.  Effects of the Offer...................................... 12
        Limitations on Resales............................................ 12
        Effect on Trading Market; Registration Under Section 12(g)
           of the Exchange Act............................................ 12
        Control of Limited Partner Voting Decisions by Purchaser;
           Effect of Relationship with General Partner.................... 12
    Section 8.  Future Plans of Insignia, IPT and the Purchaser........... 13
    Section 9.  Certain Information Concerning the Partnership............ 14
        General    ....................................................... 14
        Originally Anticipated Term of Partnership; Alternatives.......... 14
        General Policy Regarding Sales and Refinancings of Partnership
           Properties..................................................... 14
        Selected Financial and Property-Related Data...................... 14
        Cash Distributions History........................................ 17
        Operating Budgets of the Partnership.............................. 17
    Section 10.  Conflicts of Interest and Transactions with Affiliates... 18
        Conflicts of Interest with Respect to the Offer................... 18
        Voting by the Purchaser........................................... 18

                                       i
<PAGE>

                                                                          PAGE
                                                                          ----

        Financing Arrangements............................................ 18
        Transactions with Affiliates...................................... 19
    Section 11.  Certain Information Concerning the Purchaser, IPLP,
          IPT and Insignia................................................ 19
        The Purchaser..................................................... 19
        IPT and IPLP...................................................... 20
        Insignia   ....................................................... 21
    Section 12.  Source of Funds.......................................... 23
    Section 13.  Background of the Offer.................................. 23
        Affiliation with the General Partner and NPI-AP................... 23
        Previous Tender Offers............................................ 23
        Determination of Purchase Price................................... 23
    Section 14.  Conditions of the Offer.................................. 29
    Section 15.  Certain Legal Matters.................................... 30
        General    ....................................................... 30
        Antitrust  ....................................................... 30
        Margin Requirements............................................... 30
    Section 16.  Fees and Expenses........................................ 31
    Section 17.  Miscellaneous............................................ 31


SCHEDULE I   -  Transactions in the Units Effected by IPLP in the
                Past 60 Days.............................................. S-1

SCHEDULE II  -  Information Regarding the Managers of the Purchaser....... S-2

SCHEDULE III -  Information Regarding the Trustees and Executive
                Officers of IPT........................................... S-3

SCHEDULE IV  -  Information Regarding the Directors and Executive
                Officers o Insignia....................................... S-5

SCHEDULE V   -  IPT Partnerships.......................................... S-8

                                       ii
<PAGE>

TO THE LIMITED PARTNERS OF
CENTURY PROPERTIES GROWTH FUND XXII


                                  INTRODUCTION

         IPLP Acquisition I LLC (the "Purchaser"), which is a Delaware limited
liability company and an affiliate of the General Partner, hereby offers to
purchase up to 25,000 Units, representing approximately 30% of the Units
outstanding, at a purchase price of $275 per Unit (the "Purchase Price"), net
to the seller in cash, without interest, upon the terms and subject to the
conditions set forth in this Offer to Purchase and in the related Assignment
of Partnership Interest (which, together with any supplements or amendments,
collectively constitute the "Offer"). The Offer is not conditioned on any
aggregate minimum number of Units being tendered. A Limited Partner may tender
any or all of the Units owned by that Limited Partner. Tenders of fractional
Units will not be permitted, except by a Limited Partner who is tendering all
of the Units owned by that Limited Partner. The Purchaser (which is an
affiliate of the General Partner) will pay all charges and expenses of Beacon
Hill Partners, Inc., who will serve as the Purchaser's information agent for
the Offer (the "Information Agent"), and Harris Trust Company of New York, who
will act as depositary for the Offer (the "Depositary").

         The Purchaser; Affiliation with the General Partner. Fox Partners IV,
a California general partnership, is the general partner of the Partnership
(the "General Partner") and is controlled by Insignia Properties Trust, a
Maryland real estate investment trust ("IPT"). The Purchaser is a
newly-formed, wholly-owned subsidiary of Insignia Properties, L.P., a Delaware
limited partnership ("IPLP"), which is the operating partnership of IPT. IPT
is the sole general partner of IPLP (owning approximately 68% of the total
equity interests in IPLP), and Insignia Financial Group, Inc., a Delaware
corporation ("Insignia"), is the sole limited partner of IPLP (owning
approximately 32% of the total equity interests in IPLP). Insignia and its
affiliates also own approximately 70% of the outstanding common shares of IPT.
NPI-AP Management, L.P. ("NPI-AP"), which since mid-January 1996 has been an
affiliate of Insignia and is an affiliate of IPT and the Purchaser, provides
property management services to the Partnership, and since mid-January 1996
Insignia (directly or through affiliates) has performed asset management and
partnership administration services for the Partnership. See Section 13. By
reason of these relationships, the General Partner has conflicts of interest
in considering the Offer. The General Partner has indicated in a Statement on
Schedule 14D-9 (the "Schedule 14D-9") filed with the Securities and Exchange
Commission (the "Commission") that it is remaining neutral and making no
recommendation as to whether Limited Partners should tender their Units in
response to the Offer. LIMITED PARTNERS ARE URGED TO READ THIS OFFER TO
PURCHASE AND THE RELATED MATERIALS AND THE SCHEDULE 14D-9 CAREFULLY AND IN
THEIR ENTIRETY BEFORE DECIDING WHETHER TO TENDER THEIR UNITS. See Section 10.

         Some Factors to Be Considered by Limited Partners. In considering the
Offer, Limited Partners may wish to consider the following factors:

         Potential Adverse Aspects of the Offer for Limited Partners

         o    The Purchaser and the General Partner are affiliates of and
              controlled by IPT, which is controlled by Insignia. The General
              Partner has conflicts of interest in considering the Offer,
              including (i) as a result of the fact that a sale or liquidation
              of the Partnership's assets would result in a decrease or
              elimination of the fees paid to the General Partner and/or its
              affiliates and (ii) the fact that as a consequence of the
              Purchaser's ownership of Units, the Purchaser (which is an
              affiliate of the General Partner) may have incentives to seek to
              maximize the value of its ownership of Units, which in turn may
              result in a conflict for the General Partner in attempting to
              reconcile the interests of the Purchaser (which is an affiliate
              of the General Partner) with the interests of the other Limited
              Partners. See Section 10.

         o    The net liquidation value per Unit (the "Estimated Liquidation
              Value") estimated by the Purchaser (which is an affiliate of the
              General Partner) is $412.22. See Section 13 for a discussion of
              why the Purchaser (which is an affiliate of the General Partner)
              believes that the Estimated Liquidation Value is not necessarily
              indicative of the fair market value of a Unit. THE PURCHASER
              (WHICH IS

<PAGE>

              AN AFFILIATE OF THE GENERAL PARTNER) MAKES NO REPRESENTATION AND
              EXPRESSES NO OPINION AS TO THE FAIRNESS OR ADEQUACY OF THE
              PURCHASE PRICE.

         o    If the Purchaser is successful in acquiring more than 24,150.5
              Units pursuant to the Offer, IPT (which is an affiliate of the
              General Partner) will own in excess of 50% of the total Units
              outstanding and, accordingly, will be able to control the outcome
              of almost all voting decisions with respect to the Partnership,
              including decisions concerning liquidation, amendments to the
              Limited Partnership Agreement, removal and replacement of the
              General Partner and mergers, consolidations and other
              extraordinary transactions not involving a "roll-up." Even if the
              Purchaser acquires a lesser number of Units pursuant to the
              Offer, however, because IPT already owns (through IPLP)
              approximately 20.8% of the outstanding Units it will be able to
              significantly influence the outcome of almost all voting
              decisions with respect to the Partnership. This means that, other
              than with respect to "roll-up" transactions prior to January
              2000, (i) non-tendering Limited Partners could be prevented from
              taking action they desire but that IPT (which is an affiliate of
              the General Partner) opposes and (ii) IPT (which is an affiliate
              of the General Partner) may be able to take action desired by IPT
              but opposed by the non-tendering Limited Partners.

         o    As with any rational investment decision, the Purchaser (which
              is an affiliate of the General Partner) is making the Offer with
              a view to making a profit. Accordingly, there is a conflict
              between the desire of the Purchaser (which is an affiliate of
              the General Partner) to purchase Units at a low price and the
              desire of the Limited Partners to sell their Units at a high
              price.

         Potentially Beneficial Aspects of the Offer for Limited Partners

         o    Although there are some limited resale mechanisms available to
              Limited Partners wishing to sell their Units, there is no formal
              trading market for Units. Accordingly, THE OFFER AFFORDS LIMITED
              PARTNERS AN OPPORTUNITY TO DISPOSE OF THEIR UNITS FOR CASH WHICH
              OTHERWISE MIGHT NOT BE AVAILABLE TO THEM.

         o    THE OFFER MAY BE ATTRACTIVE TO LIMITED PARTNERS WHO HAVE AN
              IMMEDIATE NEED FOR CASH. The Purchase Price is approximately 5%
              greater than the highest reported secondary market sales price of
              any Unit during the past six months (based on published
              information and information provided by the General Partner).
              However, reported secondary market sales prices do not take into
              account commissions and transfer fees typically payable by a
              Limited Partner in connection with a secondary market sale.
              Therefore, the actual proceeds received by a Limited Partner who
              sells Units in the secondary market are typically significantly
              less than the reported sales prices.

         o    LIMITED PARTNERS WHO SELL UNITS PURSUANT TO THE OFFER WILL NOT
              BE CHARGED ANY SALES COMMISSIONS (WHICH GENERALLY RANGE FROM 3%
              TO 10% OF THE SALES PRICE) OR PARTNERSHIP TRANSFER FEES (WHICH
              ARE TYPICALLY $100 PER TRANSFER). The Purchaser will pay all
              transfer fees imposed by the Partnership in connection with
              sales of Units pursuant to the Offer.

         o    Real estate markets in the United States generally have recovered
              and experienced an upward trend since the end of the last
              recession. That recovery and upward trend might continue. On the
              other hand, those markets also may be adversely affected by a
              variety of factors, including possible fluctuations in interest
              rates, economic slowdowns and overbuilding. Accordingly,
              ownership of Units continues to be a speculative investment. THE
              OFFER MAY PROVIDE LIMITED PARTNERS WITH THE OPPORTUNITY TO
              LIQUIDATE THEIR INTERESTS IN THE PARTNERSHIP AND REPLACE THEM
              WITH INVESTMENTS THAT ARE LESS SPECULATIVE.

         o    The Offer may be attractive to Limited Partners who wish to avoid
              in the future the expenses, delays and complications in filing
              personal income tax returns which may be caused by ownership of
              Units. In addition, A LIMITED PARTNER WHO SELLS 100% OF ITS UNITS
              PURSUANT TO THE OFFER WILL

                                       2
<PAGE>

              NO LONGER BE SUBJECT TO THE PASSIVE ACTIVITY LOSS LIMITATION
              WITH RESPECT TO "SUSPENDED" LOSSES ATTRIBUTABLE TO THOSE UNITS
              AND, THEREFORE, WILL BE ABLE TO UTILIZE FULLY ANY SUCH LOSSES.

         o    The Offer may be attractive to those Limited Partners who have
              become disenchanted with real estate investments generally, and
              in particular with the perceived illiquidity of investments made
              through limited partnerships, because it may afford an immediate
              opportunity for those Limited Partners to liquidate their
              investments in the Partnership. On the other hand, Limited
              Partners who tender their Units will be giving up the opportunity
              to participate in any potential future benefits represented by
              the ownership of those Units, including, for example, the right
              to participate in any future distributions of cash or property,
              whether from operations, the proceeds of a sale or refinancing of
              one or more of the Partnership's properties or in connection with
              any future liquidation of the Partnership. Instead, any such
              distributions of cash or property with respect to Units tendered
              in the Offer and purchased by the Purchaser will be paid to the
              Purchaser.

         The Purchaser (which is an affiliate of the General Partner) makes no
recommendation to any Limited Partner as to whether to tender or refrain from
tendering Units and has been advised by the General Partner that the General
Partner also expects to make no recommendation. Each Limited Partner must make
its own decision, based on the Limited Partner's particular circumstances, as
to whether to tender Units and, if so, how many Units to tender. Limited
Partners should consult with their respective advisors regarding the
financial, tax, legal and other implications of accepting the Offer. LIMITED
PARTNERS ARE URGED TO READ THIS OFFER TO PURCHASE AND THE RELATED MATERIALS
CAREFULLY AND IN THEIR ENTIRETY BEFORE DECIDING WHETHER TO TENDER THEIR UNITS.

         Reasons for and Effects of the Offer. The Purchaser's purpose in
making the Offer is to increase IPT's equity interest in the Partnership,
primarily for investment purposes and with a view to making a profit. If the
Purchaser (which is an affiliate of the General Partner) is successful in
acquiring more than 24,150.5 Units pursuant to the Offer, IPT will own in
excess of 50% of the total Units outstanding and, accordingly, will likely be
in a position to control the outcome of almost all votes by Limited Partners,
other than voting decisions concerning "roll- up" transactions prior to
January 1, 2000, which require the approval of Limited Partners holding at
least a majority of the outstanding Units not held by persons affiliated with
the General Partner. Even if the Purchaser acquires a lesser number of Units
pursuant to the Offer, however, because IPT already owns (through IPLP)
approximately 20.8% of the outstanding Units it will be able to significantly
influence the outcome of almost all voting decisions with respect to the
Partnership not involving a "roll-up" transaction. See Sections 8 and 10.

         Certain Tax Considerations. A sale by a Limited Partner pursuant to
the Offer will result in taxable gain (or loss) equal to the excess (deficit)
of the amount realized by the Limited Partner for the Units sold over such
Limited Partner's adjusted tax basis in those Units. In the case of a Limited
Partner who is an individual and who has held Units since their issue by the
Partnership, the sale is expected to result in a gain, which may be taxable as
ordinary income, capital gain or gain from real estate depreciation recapture.
Limited Partners who have suspended "passive losses" from the Partnership or
other passive activity investments generally may deduct these losses up to the
amount of gain from the sale. A sale pursuant to the Offer of all of a Limited
Partner's Units will terminate his or her investment in the Partnership and,
commencing with the year following the year of sale, the Limited Partner will
no longer receive Partnership tax information or have to report the
complicated tax information currently required of Limited Partners. See
Section 6.

         Originally Anticipated Term of the Partnership; General Policy
Regarding Sales and Refinancings of Partnership Properties; Alternatives.
According to the Partnership's Prospectus dated September 25, 1984, the
General Partner anticipated that the Partnership would sell its properties
five to eight years after their acquisition. In general, the General Partner
regularly evaluates the Partnership's properties by considering various
factors, such as the Partnership's financial position and real estate and
capital market conditions. The General Partner monitors each property's
specific locale and sub-market conditions evaluating current trends,
competition, new construction and economic changes. The General Partner
oversees each asset's operating performance and continuously evaluates the
physical improvement requirements. In addition, the financing structure for
each property, tax implications and the investment climate are all considered.
Any of these factors, and possibly others, could potentially contribute

                                       3
<PAGE>

to any decision of the General Partner to sell, refinance, upgrade with
capital improvements or hold a particular Partnership property. The General
Partner has advised the Purchaser that it presently intends to cause the
Partnership to refinance the debt encumbering the Promontory Point Apartments
complex in Austin, Texas sometime in the next 12 months and that it expects
that this refinancing will generate net cash proceeds to the Partnership;
however, there can be no assurance as to whether this refinancing will occur
as expected or whether it will in fact generate net cash proceeds to the
Partnership. Moreover, no determination has been made as to whether any net
cash proceeds generated by such refinancing will be distributed to Limited
Partners, which determination will be made at the time of the refinancing and
will be based on, among other things, the Partnership's working capital
requirements at the time. Based on the above considerations and except for the
potential refinancing of Promontory Point Apartments, the General Partner has
determined that it is not in the best interest of Limited Partners to sell or
refinance any other property at the present time. Under the Limited
Partnership Agreement the term of the Partnership will continue until December
31, 2010, unless sooner terminated as provided in the Limited Partnership
Agreement or by law. Limited Partners could, as an alternative to tendering
their Units, take a variety of possible actions, including voting to liquidate
the Partnership or causing the Partnership to merge with another entity or
engage in a "roll-up" or similar transaction.

         Conditions. The Offer is not conditioned on any aggregate minimum
number of Units being tendered. Certain other conditions do apply, however. See
Section 14.

         Distributions. The Partnership has not made any distributions to
Limited Partners in 1997 (through August 28), nor were any distributions made
in 1995. The Partnership made cash distributions to Limited Partners of $30.77
per Unit in 1996, although that distribution was made from the proceeds of the
sale of the Monterey Village Apartments complex and not from operating cash
flow. Prior to the 1996 distribution, the last distribution made by the
Partnership was in 1988 ($7.50 per Unit). In total, original investors in the
Partnership have received only $45.77 of their original $1,000 investment made
in 1984. See Section 9. The Purchaser believes that the Partnership will be
able to generate positive cash flow from operations in the future, and has
been advised that the General Partner may again make distributions in the
future, although there can be no assurance as to whether any such
distributions will actually be made or as to the amounts of any such
distributions. The potential for future distributions was considered by the
Purchaser (which is an affiliate of the General Partner) when establishing the
Purchase Price. Limited Partners who tender their Units in response to the
Offer will retain all of the distributions made through August 28, 1997, and
will be entitled to receive any subsequent distributions made by the
Partnership prior to the date on which the Purchaser pays for tendered Units
pursuant to the Offer, although any such distribution will result in a
reduction of the Purchase Price, as described in Section 1. However, tendering
Limited Partners will not be entitled to receive any distributions in respect
of tendered Units which are made on or after the date on which the Purchaser
pays for such Units pursuant to the Offer, regardless of the fact that the
record date for any such distribution may be a date prior to the date of
purchase. See Section 3.

         Outstanding Units. According to information supplied by the
Partnership, as of August 1, 1997 there were 82,848 Units issued and
outstanding, which were held of record by approximately 5,818 Limited
Partners. IPLP currently owns 17,273.5 Units. See Schedule I to this Offer to
Purchase for a list of transactions in the Units effected by IPLP within the
past 60 days.

                                       4
<PAGE>

                                   THE OFFER

         SECTION 1. TERMS OF THE OFFER; EXPIRATION DATE; PRORATION. Upon the
terms and subject to the conditions of the Offer, the Purchaser (which is an
affiliate of the General Partner) will accept for payment (and thereby
purchase) up to 25,000 Units that are validly tendered on or prior to the
Expiration Date and not withdrawn in accordance with the procedures set forth
in Section 4. For purposes of the Offer, the term "Expiration Date" shall mean
12:00 midnight, New York City time, on September 25, 1997, unless the
Purchaser (which is an affiliate of the General Partner) in its sole
discretion 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 extended by the Purchaser, shall expire. See Section 5
for a description of the Purchaser's right to extend the period of time during
which the Offer is open and to amend or terminate the Offer.

         THE PURCHASE PRICE WILL AUTOMATICALLY BE REDUCED BY THE AGGREGATE
AMOUNT OF DISTRIBUTIONS PER UNIT, IF ANY, MADE BY THE PARTNERSHIP TO LIMITED
PARTNERS ON OR AFTER AUGUST 28, 1997 AND PRIOR TO THE DATE ON WHICH THE
PURCHASER PAYS FOR UNITS PURCHASED PURSUANT TO THE OFFER.

         If, prior to the Expiration Date, the Purchaser (which is an
affiliate of the General Partner) increases the consideration offered to
Limited Partners pursuant to the Offer, the increased consideration will be
paid for all Units accepted for payment pursuant to the Offer, regardless of
whether the Units were tendered prior to the increase in the consideration
offered.

         If more than 25,000 Units are validly tendered prior to the
Expiration Date and not properly withdrawn prior to the Expiration Date in
accordance with the procedures specified in Section 4, the Purchaser (which is
an affiliate of the General Partner) will, upon the terms and subject to the
conditions of the Offer, accept for payment and pay for an aggregate of 25,000
of the Units so tendered, pro rata according to the number of Units validly
tendered by each Limited Partner and not properly withdrawn on or prior to the
Expiration Date, with appropriate adjustments to avoid purchases of fractional
Units. If the number of Units validly tendered and not properly withdrawn on
or prior to the Expiration Date is less than or equal to 25,000 Units, the
Purchaser (which is an affiliate of the General Partner) will purchase all
Units so tendered and not withdrawn, upon the terms and subject to the
conditions of the Offer.

         If proration of tendered Units is required, then, due to the
difficulty of determining the number of Units validly tendered and not
withdrawn, the Purchaser (which is an affiliate of the General Partner) may
not be able to announce the final results of such proration until at least
approximately seven business days after the Expiration Date. Subject to the
Purchaser's obligation under Rule 14e-1(c) under the Securities Exchange Act
of 1934 (the "Exchange Act") to pay Limited Partners the Purchase Price in
respect of Units tendered or return those Units promptly after the termination
or withdrawal of the Offer, the Purchaser (which is an affiliate of the
General Partner) does not intend to pay for any Units accepted for payment
pursuant to the Offer until the final proration results are known.
NOTWITHSTANDING ANY SUCH DELAY IN PAYMENT, NO INTEREST WILL BE PAID ON THE
PURCHASE PRICE.

         The Offer is conditioned on satisfaction of certain conditions. See
Section 14, which sets forth in full the conditions of the Offer. The
Purchaser (which is an affiliate of the General Partner) reserves the right
(but in no event shall be obligated), in its sole discretion, to waive any or
all of those conditions. If, on or prior to the Expiration Date, any or all of
the conditions have not been satisfied or waived, the Purchaser reserves the
right to (i) decline to purchase any of the Units tendered and terminate the
Offer, (ii) waive all of the unsatisfied conditions and, subject to complying
with applicable rules and regulations of the Commission, purchase all Units
validly tendered, (iii) extend the Offer and, subject to the right of Limited
Partners to withdraw Units until the Expiration Date, retain the Units that
have been tendered during the period or periods for which the Offer is
extended, and/or (iv) amend the Offer.

         This Offer to Purchase and the related Assignment of Partnership
Interest are being mailed by the Purchaser (which is an affiliate of the
General Partner) to the persons shown by the Partnership's records to have
been Limited Partners or (in the case of Units owned of record by IRAs and
qualified plans) beneficial owners of Units as of August 1, 1997.

                                       5
<PAGE>

         SECTION 2. ACCEPTANCE FOR PAYMENT AND PAYMENT FOR UNITS. Upon the
terms and subject to the conditions of the Offer, the Purchaser (which is an
affiliate of the General Partner) will accept for payment (and thereby
purchase) and will pay for all Units validly tendered and not withdrawn in
accordance with the procedures specified in Section 4, as promptly as
practicable following the Expiration Date. A tendering beneficial owner of
Units whose Units are owned of record by an IRA or other qualified plan will
not receive direct payment of the Purchase Price; rather, payment will be made
to the custodian of such account or plan. In all cases, payment for Units
purchased pursuant to the Offer will be made only after timely receipt by the
Depositary of a properly completed and duly executed Assignment of Partnership
Interest and any other documents required by the Assignment of Partnership
Interest. See Section 3. UNDER NO CIRCUMSTANCES WILL INTEREST BE PAID ON THE
PURCHASE PRICE BY REASON OF ANY DELAY IN MAKING SUCH PAYMENT.

         For purposes of the Offer, the Purchaser (which is an affiliate of
the General Partner) will be deemed to have accepted for payment pursuant to
the Offer, and thereby purchased, validly tendered Units if, as and when the
Purchaser (which is an affiliate of the General Partner) gives verbal or
written notice to the Depositary of the Purchaser's acceptance of those Units
for payment pursuant to the Offer. Upon the terms and subject to the
conditions of the Offer, payment for Units accepted for payment pursuant to
the Offer will be made by deposit of the Purchase Price with the Depositary,
which will act as agent for tendering Limited Partners for the purpose of
receiving payments from the Purchaser and transmitting those payments to
Limited Partners whose Units have been accepted for payment.

         If any tendered Units are not purchased for any reason, the
Assignment of Partnership Interest with respect to such Units will be
destroyed by the Purchaser (which is an affiliate of the General Partner). If
for any reason acceptance for payment of, or payment for, any Units tendered
pursuant to the Offer is delayed or the Purchaser is unable to accept for
payment, purchase or pay for Units tendered pursuant to the Offer, then,
without prejudice to the Purchaser's rights under Section 14, the Depositary
may, nevertheless, on behalf of the Purchaser (which is an affiliate of the
General Partner) retain tendered Units, and those Units may not be withdrawn
except to the extent that the tendering Limited Partners are entitled to
withdrawal rights as described in Section 4; subject, however, to the
Purchaser's obligation under Rule 14e-1(c) under the Exchange Act to pay
Limited Partners the Purchase Price in respect of Units tendered or return
those Units promptly after termination or withdrawal of the Offer.

         The Purchaser (which is an affiliate of the General Partner) reserves
the right to transfer or assign, in whole or from time to time in part, to one
or more of the Purchaser's affiliates, the right to purchase Units tendered
pursuant to the Offer, but any such transfer or assignment will not relieve
the Purchaser of its obligations under the Offer or prejudice the rights of
tendering Limited Partners to receive payment for Units validly tendered and
accepted for payment pursuant to the Offer.

         SECTION 3. PROCEDURE FOR TENDERING UNITS.

         Valid Tender. In order for a tendering Limited Partner to participate
in the Offer, its Units must be validly tendered and not withdrawn on or prior
to the Expiration Date. To validly tender Units, a properly completed and duly
executed Assignment of Partnership Interest and any other documents required
by the Assignment of Partnership Interest 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 Limited Partner may tender any or all of the
Units owned by that Limited Partner. Tenders of fractional Units will not be
permitted, except by a Limited Partner who is tendering all of the Units owned
by that Limited Partner. No alternative, conditional or contingent tenders
will be accepted.

         Signature Requirements. ALL SIGNATURES ON THE ASSIGNMENT OF
PARTNERSHIP INTEREST MUST BE GUARANTEED BY A BANK, BROKER, DEALER, CREDIT
UNION, SAVINGS ASSOCIATION OR OTHER ENTITY WHICH IS A MEMBER IN GOOD STANDING
OF THE SECURITIES TRANSFER MEDALLION PROGRAM (EACH AN "ELIGIBLE INSTITUTION").
A notarization is not the same thing as a signature guarantee, and a
notarization of the Assignment of Partnership Interest will not be sufficient.

                                       6
<PAGE>

         Delivery of Assignment of Partnership Interest. THE METHOD OF
DELIVERY OF THE ASSIGNMENT OF PARTNERSHIP INTEREST AND ALL OTHER REQUIRED
DOCUMENTS IS AT THE OPTION AND RISK OF THE TENDERING LIMITED PARTNER, AND
DELIVERY WILL BE DEEMED MADE ONLY WHEN ACTUALLY RECEIVED BY THE DEPOSITARY. IN
ALL CASES, SUFFICIENT TIME SHOULD BE ALLOWED TO ASSURE TIMELY DELIVERY.

         Appointment as Proxy; Power of Attorney. By executing an Assignment
of Partnership Interest, a tendering Limited Partner irrevocably appoints the
Purchaser (which is an affiliate of the General Partner), and its managers and
designees as the Limited Partner's proxies, in the manner set forth in the
Assignment of Partnership Interest, each with full power of substitution, to
the full extent of the Limited Partner's rights with respect to the Units
tendered by the Limited Partner and accepted for payment by the Purchaser
(which is an affiliate of the General Partner). Each such proxy shall be
considered coupled with an interest in the tendered Units. Such appointment
will be effective when, and only to the extent that, the Purchaser (which is
an affiliate of the General Partner) accepts the tendered Units for payment.
Upon such acceptance for payment, all prior proxies given by the Limited
Partner with respect to the Units will, without further action, be revoked,
and no subsequent proxies may be given (and if given will not be effective).
The Purchaser (which is an affiliate of the General Partner) and its managers
and designees will, as to those Units, be empowered to exercise all voting and
other rights of the Limited Partner as they in their sole discretion may deem
proper at any meeting of Limited Partners, by written consent or otherwise.
The Purchaser (which is an affiliate of the General Partner) reserves the
right to require that, in order for Units to be deemed validly tendered,
immediately upon the Purchaser's acceptance for payment of the Units, the
Purchaser must be able to exercise full voting rights with respect to the
Units, including voting at any meeting of Limited Partners then scheduled or
acting by written consent without a meeting.

         By executing an Assignment of Partnership Interest, a tendering
Limited Partner also irrevocably constitutes and appoints the Purchaser and
its managers and designees as the Limited Partner's attorneys-in-fact, each
with full power of substitution, to the full extent of the Limited Partner's
rights with respect to the Units tendered by the Limited Partner and accepted
for payment by the Purchaser. Such appointment will be effective when, and
only to the extent that, the Purchaser accepts the tendered Units for payment.
The tendering Limited Partner agrees not to exercise any rights pertaining to
the tendered Units without the prior consent of the Purchaser. Upon such
acceptance for payment, all prior powers of attorney granted by the Limited
Partner with respect to such Units will, without further action, be revoked,
and no subsequent powers of attorney may be granted (and if granted will not
be effective). Pursuant to such appointment as attorneys-in-fact, the
Purchaser and its managers and designees each will have the power, among other
things, (i) to transfer ownership of such Units on the Partnership books
maintained by the General Partner (and execute and deliver any accompanying
evidences of transfer and authenticity any of them may deem necessary or
appropriate in connection therewith), (ii) upon receipt by the Depositary (as
the tendering Limited Partner's agent) of the Purchase Price, to become a
substituted Limited Partner, to receive any and all distributions made by the
Partnership on or after the date on which the Purchaser purchases such Units,
and to receive all benefits and otherwise exercise all rights of beneficial
ownership of such Units in accordance with the terms of the Offer, (iii) to
execute and deliver to the General Partner a change of address form
instructing the General Partner to send any and all future distributions to
which the Purchaser is entitled pursuant to the terms of the Offer in respect
of tendered Units to the address specified in such form, and (iv) to endorse
any check payable to or upon the order of such Limited Partner representing a
distribution to which the Purchaser is entitled pursuant to the terms of the
Offer, in each case in the name and on behalf of the tendering Limited
Partner.

         Assignment of Interest in Future Distributions. By executing an
Assignment of Partnership Interest, a tendering Limited Partner irrevocably
assigns to the Purchaser (which is an affiliate of the General Partner) and
its assigns all of the right, title and interest of the Limited Partner in and
to any and all distributions made by the Partnership on or after the date on
which the Purchaser purchases such Units, in respect of the Units tendered by
such Limited Partner and accepted for payment by the Purchaser, regardless of
the fact that the record date for any such distribution may be a date prior to
the date of such purchase. The Purchaser will seek to be admitted to the
Partnership as a substituted Limited Partner upon consummation of the Offer.

         Determination of Validity; Rejection of Units; Waiver of Defects; No
Obligation to Give Notice of Defects. All questions as to the validity, form,
eligibility (including time of receipt) and acceptance for payment of any
tender of Units pursuant to the Offer will be determined by the Purchaser
(which is an affiliate of the General Partner),

                                       7
<PAGE>

in its sole discretion, which determination shall be final and binding. The
Purchaser (which is an affiliate of the General Partner) reserves the absolute
right to reject any or all tenders of any particular Units determined by it
not to be in proper form or if the acceptance of or payment for those Units
may, in the opinion of the Purchaser's counsel, be unlawful. The Purchaser
(which is an affiliate of the General Partner) also reserves the absolute
right to waive or amend any of the conditions of the Offer that it is legally
permitted to waive as to the tender of any particular Units and to waive any
defect or irregularity in any tender with respect to any particular Units of
any particular Limited Partner. The Purchaser's interpretation of the terms
and conditions of the Offer (including the Assignment of Partnership Interest
and the Instructions thereto) will be final and binding. No tender of Units
will be deemed to have been validly made until all defects and irregularities
have been cured or waived. None of the Purchaser (which is an affiliate of the
General Partner), the Information Agent, the Depositary or any other person
will be under any duty to give notification of any defects or irregularities
in the tender of any Units or will incur any liability for failure to give any
such notification.

         Backup Federal Income Tax Withholding. To prevent the possible
application of backup federal income tax withholding of 31% with respect to
payment of the Purchase Price, each tendering Limited Partner must provide the
Purchaser (which is an affiliate of the General Partner) with the Limited
Partner's correct taxpayer identification number by completing the Substitute
Form W-9 included in the Assignment of Partnership Interest. See the
Instructions to the Assignment of Partnership Interest and Section 6.

         FIRPTA Withholding. To prevent the withholding of federal income tax
in an amount equal to 10% of the amount of the Purchase Price plus Partnership
liabilities allocable to each Unit purchased, each tendering Limited Partner
must complete the FIRPTA Affidavit included in the Assignment of Partnership
Interest certifying the Limited Partner's taxpayer identification number and
address and that such Limited Partner is not a foreign person. See the
Instructions to the Assignment of Partnership Interest and Section 6.

         Binding Obligation. A tender of Units pursuant to and in accordance
with the procedures described in this Section 3 and the acceptance for payment
of such Units will constitute a binding agreement between the tendering
Limited Partner and the Purchaser (which is an affiliate of the General
Partner) on the terms set forth in this Offer to Purchase and in the
Assignment of Partnership Interest.

         SECTION 4. WITHDRAWAL RIGHTS. Tenders of Units pursuant to the Offer
are irrevocable, except that Units tendered pursuant to the Offer may be
withdrawn at any time prior to the Expiration Date and, unless already
accepted for payment as provided in this Offer to Purchase, may also be
withdrawn at any time after October 26, 1997. For withdrawal to be effective,
a written notice of withdrawal must be timely received by the Depositary at
its address set forth on the back cover of this Offer to Purchase. Any such
notice of withdrawal must specify the name of the person who tendered the
Units to be withdrawn and must be signed by the person(s) who signed the
Assignment of Partnership Interest in the same manner as the Assignment of
Partnership Interest was signed (including signature guarantees by an Eligible
Institution). Units properly withdrawn will be deemed not to be validly
tendered for purposes of the Offer. Withdrawn Units may be re-tendered,
however, by following the procedures described in Section 3 at any time prior
to the Expiration Date.

         If payment for Units is delayed for any reason or if the Purchaser
(which is an affiliate of the General Partner) is unable to pay for Units for
any reason, then, without prejudice to the Purchaser's rights under the Offer,
tendered Units may be retained by the Depositary and may not be withdrawn
except to the extent that tendering Limited Partners are entitled to
withdrawal rights as set forth in this Section 4; subject, however, to the
Purchaser's obligation, pursuant to Rule 14e-1(c) under the Exchange Act, to
pay Limited Partners the Purchase Price in respect of Units tendered or return
those Units promptly after termination or withdrawal of the Offer.

         All questions as to the validity and form (including time of receipt)
of notices of withdrawal will be determined by the Purchaser (which is an
affiliate of the General Partner), in its sole discretion, which determination
shall be final and binding. None of the Purchaser, the Information Agent, the
Depositary or any other person will be under any duty to give notification of
any defects or irregularities in any notice of withdrawal or incur any
liability for failure to give any such notification.

                                       8
<PAGE>

         SECTION 5. EXTENSION OF TENDER PERIOD; TERMINATION; AMENDMENT. The
Purchaser (which is an affiliate of the General Partner) expressly reserves
the right, in its 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, validly tendered Units, (ii)
to terminate the Offer and not accept for payment any Units not already
accepted for payment or paid for, (iii) upon the occurrence of any of the
conditions specified in Section 14, to delay the acceptance for payment of, or
payment for, any Units not already accepted for payment or paid for, and (iv)
to amend the Offer in any respect (including, without limitation, by
increasing the consideration offered, increasing or decreasing the number of
Units being sought, or both). Notice of any such extension, termination or
amendment will be disseminated promptly to Limited Partners in a manner
reasonably designed to inform Limited Partners of such change in compliance
with Rule 14d-4(c) under the Exchange Act. In the case of an extension of the
Offer, the extension will be followed by a press release or public
announcement which will be issued no later than 9:00 a.m., New York City time,
on the next business day after the then scheduled Expiration Date, in
accordance with Rule 14e-1(d) under the Exchange Act.

         If the Purchaser (which is an affiliate of the General Partner)
extends the Offer, or if the Purchaser (whether before or after its acceptance
for payment of Units) is delayed in its payment for Units or is unable to pay
for Units pursuant to the Offer for any reason, then, without prejudice to the
Purchaser's rights under the Offer, the Depositary may retain tendered Units
and those Units may not be withdrawn except to the extent tendering Limited
Partners are entitled to withdrawal rights as described in Section 4; subject,
however, to the Purchaser's obligation, pursuant to Rule 14e-1(c) under the
Exchange Act, to pay Limited Partners the Purchase Price in respect of Units
tendered or return those Units promptly after termination or withdrawal of the
Offer.

         If the Purchaser (which is an affiliate of the General Partner) makes
a material change in the terms of the Offer or the information concerning the
Offer or waives a material condition of the Offer, the Purchaser 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 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 will depend upon
the facts and circumstances, including the relative materiality of the change
in the terms or information. In the Commission's view, an offer should remain
open for a minimum of five business days from the date the material change is
first published, sent or given to securityholders, and if material changes are
made with respect to information that approaches the significance of price or
the percentage of securities sought, a minimum of ten business days may be
required to allow for adequate dissemination to securityholders and 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, New York City time.

         SECTION 6. CERTAIN FEDERAL INCOME TAX MATTERS.

         General. The following summary is a general discussion of certain of
the federal income tax consequences of a sale of Units pursuant to the Offer.
This summary is based on the Internal Revenue Code of 1986, as amended (the
"Code"), applicable Treasury regulations thereunder, administrative rulings,
practice and procedures and judicial authority, all as of the date of the
Offer. All of the foregoing are subject to change, and any such change could
affect the continuing accuracy of this summary. This summary does not discuss
all aspects of federal income taxation that may be relevant to a particular
Limited Partner in light of such Limited Partner's specific circumstances or
to certain types of Limited Partners subject to special treatment under the
federal income tax laws (for example, foreign persons, dealers in securities,
banks, insurance companies and tax-exempt organizations), nor (except as
otherwise expressly indicated) does it describe any aspect of state, local,
foreign or other tax laws. Sales of Units pursuant to the Offer will be
taxable transactions for federal income tax purposes, and also may be taxable
transactions under applicable state, local, foreign and other tax laws. EACH
LIMITED PARTNER SHOULD CONSULT ITS OWN TAX ADVISOR AS TO THE PARTICULAR TAX
CONSEQUENCES TO SUCH LIMITED PARTNER OF SELLING UNITS PURSUANT TO THE OFFER.

         Gain or Loss Generally. In general, a Limited Partner will recognize
gain or loss on a sale of Units pursuant to the Offer equal to the difference
between (i) the Limited Partner's "amount realized" on the sale and (ii) the
Limited Partner's adjusted tax basis in the Units sold. Generally, a Limited
Partner's adjusted tax basis with

                                       9
<PAGE>

respect to a Unit equals its cost, increased by the amount of income and the
amount of Partnership liabilities (as determined under Code Section 752)
allocated to the Unit, and decreased by (i) any distributions made with
respect to such Unit, (ii) the amount of deductions or losses allocated to the
Unit and (iii) any decrease in the amount of Partnership liabilities (as
determined under Code Section 752) allocated to the Unit. Thus, the amount of
a Limited Partner's adjusted tax basis in tendered Units will vary depending
upon the Limited Partner's particular circumstances. The "amount realized"
with respect to a Unit will be a sum equal to the amount of cash received by
the Limited Partner for the Unit pursuant to the Offer, plus the amount of the
Partnership's liabilities allocable to the Unit (as determined under Code
Section 752). Limited Partners who purchased their interests from the
Partnership in the original issue of the Units are expected to recognize
taxable gain on the sale in an amount in excess of the cash purchase price.

         A portion of the gain or loss recognized by a Limited Partner on a
sale of a Unit pursuant to the Offer generally will be treated as a capital
gain or loss, if (as is generally expected to be the case) the Unit was held
by the Limited Partner as a capital asset. Under the Taxpayer Relief Act of
1997, the capital gains rate for individuals and other non-corporate taxpayers
is reduced to 20% for sales of capital assets after July 28, 1997 if such
assets were held for more than 18 months. However, any gain from the sale of
such assets attributable to the recapture of depreciation with respect to real
property (as defined in Code Section 1250) is taxed at a maximum rate of 25%.
The 28% rate continues to apply to individual and noncorporate taxpayers who
sell a capital asset held for more than one year but not more than 18 months.
Corporate taxpayers are taxed at a maximum marginal rate of 35% for both
capital gains and ordinary income. The maximum marginal federal income tax
rate for ordinary income of individuals and other noncorporate taxpayers is
39.6%. Capital losses are deductible only to the extent of capital gains,
except that, subject to the passive activity loss limitations discussed below,
non-corporate taxpayers may deduct up to $3,000 of capital losses in excess of
the amount of their capital gains against ordinary income. Excess capital
losses generally can be carried forward to succeeding years (a corporation's
carryforward period is five years and a non-corporate taxpayer can carry
forward such losses indefinitely); and a corporation is permitted to carry
back excess capital losses to the three preceding taxable years, provided the
carryback does not increase or produce a net operating loss for any of those
years.

         A tendering Limited Partner will be allocated a pro rata share of the
Partnership's taxable income or loss for the year of sale with respect to the
Units sold in accordance with the provisions of the Limited Partnership
Agreement concerning transfers of Units. Such allocation and any cash
distributed by the Partnership to the Limited Partner for that year will
affect the Limited Partner's adjusted tax basis in Units and, therefore, the
amount of such Limited Partner's taxable gain or loss upon a sale of Units
pursuant to the Offer.

         Unrealized Receivables and Certain Inventory. If any portion of the
amount of gain realized by a Limited Partner is attributable to "unrealized
receivables" (which includes depreciation recapture) or "substantially
appreciated inventory" as defined in Code Section 751, then a portion of the
Limited Partner's gain or loss may be ordinary rather than capital and, in
addition, a portion of such gain may be taxed at the 25% rate discussed above.
A portion, if not all, of the gain upon the sale of Units is expected to be
attributable to unrealized receivables. A Limited Partner who tenders Units
which are purchased pursuant to the Offer must file an information statement
with such Limited Partner's federal income tax return for the year of the sale
which provides the information specified in Treasury Regulation ss.
1.751-1(a)(3). A selling Limited Partner also must notify the Partnership of
the date of the transfer and the names, addresses and tax identification
numbers of the transferor(s) and transferee within 30 days of the date of the
transfer (or, if earlier, by January 15 of the following calendar year).

         Passive Activity Loss Limitation. Under Code Section 469, a
non-corporate taxpayer or personal service corporation generally can deduct
"passive losses" in any year only to the extent of the person's passive income
for that year. Closely held corporations (other than personal service
corporations) may offset such losses against active income as well as passive
activity income for that year. Substantially all post-1986 losses of Limited
Partners from the Partnership are believed to be passive losses. Thus, Limited
Partners may have "suspended" passive losses from the Partnership (i.e.,
post-1986 net taxable losses in excess of statutorily permitted "phase-in"
amounts which have not been used to offset income from other passive
activities). Substantially all gain from a sale of Units pursuant to the Offer
will be passive income.

                                       10
<PAGE>

         If a Limited Partner sells less than all of its Units pursuant to the
Offer, suspended passive losses can be currently deducted (subject to other
applicable limitations) to the extent of the Limited Partner's passive income
from the Partnership for that year (including any gain recognized on the sale
of Units) plus any other passive income for that year. If, on the other hand,
a Limited Partner sells 100% of its Units pursuant to the Offer, any
"suspended" losses and any losses recognized upon the sale of the Units will
be offset first against any other net passive gain to the Limited Partner from
the sale of the Units and any other net passive activity income from other
passive activity investments, and the balance of any "suspended" net losses
from the Units will no longer be subject to the passive activity loss
limitation and, therefore, will be deductible by such Limited Partner from its
other income (subject to any other applicable limitations), including ordinary
income. A tendering Limited Partner must sell all of its Units to receive
these tax benefits. If more than 25,000 of the outstanding Units are tendered,
some tendering Limited Partners may not be able to sell 100% of their Units
pursuant to the Offer because of proration of the number of Units to be
purchased by the Purchaser. See Section 1.

         Partnership Termination. Section 708(b) of the Code provides that a
partnership terminates for income tax purposes if there is a sale or exchange
of 50% or more of the total interest in partnership capital and profits within
a twelve-month period (although successive transfers of the same interest
within a twelve-month period will be treated as a single transfer for this
purpose). Accordingly, it is possible that transfers of Units made pursuant to
the Offer, in combination with other transfers made within twelve months of
the Offer, will result in a termination of the Partnership. In the event of a
termination, the Partnership's tax year would close and the Partnership would
be treated for income tax purposes as if it had contributed all of its assets
and liabilities to a "new" partnership in exchange for an interest in the
"new" partnership. The Partnership would then be treated as making a
distribution of the interests in the "new" partnership to the new partners and
the remaining partners, followed by the liquidation of the Partnership.
Because the "new" partnership would be treated as having acquired its assets
on the date of the deemed contribution, a new depreciation recovery period
would begin on such date, and the Partnership's annual depreciation deductions
over the next few years would be substantially reduced, and the Partnership
would have greater taxable income (or less tax loss) than if no tax
termination occurred. In addition, depreciation may be required to be
allocated to those Limited Partners that have a higher tax basis, such as the
Purchaser. A tax termination will not affect a Limited Partner who sells all
of his Units but will affect the taxation of a Limited Partner in respect of
any Units retained after the date of the tax termination. A tax termination of
the Partnership will also terminate any partnership in which the Partnership
holds a majority interest (50% or more).

         The Limited Partnership Agreement prohibits transfers of Units if a
transfer, when considered with all other transfers during the same applicable
twelve-month period, would cause a termination of the Partnership for tax
purposes. The Purchaser believes that even if the maximum number of Units is
purchased pursuant to the Offer, those transfers will not cause a tax
termination.

         Backup Withholding and FIRPTA Withholding. Limited Partners (other
than tax-exempt persons, corporations and certain foreign individuals) who
tender Units may be subject to 31% backup withholding unless those Limited
Partners provide a taxpayer identification number ("TIN") and certify that the
TIN is correct or properly certify that they are awaiting a TIN. A Limited
Partner may avoid backup withholding by properly completing and signing the
Substitute Form W-9 included as part of the Assignment of Partnership
Interest. If a Limited Partner who is subject to backup withholding does not
properly complete and sign the Substitute Form W-9, the Purchaser will
withhold 31% from payments to such Limited Partner.

         Gain realized by a foreign Limited Partner on the sale of a Unit
pursuant to the Offer will be subject to federal income tax. Under Code
Section 1445, the transferee of an interest held by a foreign person in a
partnership which owns United States real property generally is required to
deduct and withhold a tax equal to 10% of the amount realized on the
disposition. In order to comply with this requirement, the Purchaser will
withhold 10% of the amount realized by a tendering Limited Partner unless the
Limited Partner properly completes and signs the FIRPTA Affidavit included as
part of the Assignment of Partnership Interest certifying the Limited
Partner's TIN and address, and that such Limited Partner is not a foreign
person. Amounts withheld would be creditable against a foreign Limited
Partner's federal income tax liability and, if in excess thereof, a refund
could be obtained from the Internal Revenue Service by filing a U.S. income
tax return.

                                       11
<PAGE>

         SECTION 7. EFFECTS OF THE OFFER.

         Limitations on Resales The Limited Partnership Agreement prohibits
transfers of Units if a transfer, when considered with all other transfers
during the same applicable twelve-month period, would cause a termination of
the Partnership for federal or any applicable state income tax purposes This
provision may limit sales of Units in the secondary market and in private
transactions for the twelve-month period following completion of the Offer.
The General Partner has advised the Purchaser that the Partnership will not
process any requests for recognition of substitution of Limited Partners upon
a transfer of Units during such twelve-month period which the General Partner
believes may cause a tax termination in contravention of the Limited
Partnership Agreement. In determining the number of Units for which the Offer
is made (representing approximately 30% of the outstanding Units if 25,000
Units are tendered), the Purchaser (which is an affiliate of the General
Partner) took this restriction into account so as to permit normal historical
levels of transfers to occur following the transfers of Units pursuant to the
Offer without violating this restriction.

         Effect on Trading Market; Registration Under Section 12(g) of the
Exchange Act. If a substantial number of Units are purchased pursuant to the
Offer, the result will be a reduction in the number of Limited Partners. In
the case of certain kinds of equity securities, a reduction in the number of
security-holders might be expected to result in a reduction in the liquidity
and volume of activity in the trading market for the security. In this case,
however, there is no established public trading market for the Units and,
therefore, the Purchaser (which is an affiliate of the General Partner) does
not believe a reduction in the number of Limited Partners will materially
further restrict the Limited Partners' ability to find purchasers for their
Units through secondary market transactions. See Section 13 for certain
limited information regarding recent secondary market sales of the Units.

         The Units are registered under Section 12(g) of the Exchange Act,
which means, among other things, that the Partnership is required to file
periodic reports with the Commission and to comply with the Commission's proxy
rules. The Purchaser (which is an affiliate of the General Partner) does not
expect or intend that consummation of the Offer will cause the Units to cease
to be registered under Section 12(g) of the Exchange Act. If the Units were to
be held by fewer than 300 persons, the Partnership could apply to de-register
the Units under the Exchange Act. Because the Units are widely held, however,
the Purchaser (which is an affiliate of the General Partner) believes that,
even if it purchases the maximum number of Units in the Offer, after that
purchase the Units will be held of record by substantially more than 300
persons.

         Control of Limited Partner Voting Decisions by Purchaser; Effect of
Relationship with General Partner. The Limited Partnership Agreement provides
that the General Partner has absolute discretion as to whether to admit an
assignee of Units to the Partnership as a substituted Limited Partner. The
Purchaser (which is an affiliate of the General Partner) will seek to be
admitted to the Partnership as a substituted Limited Partner upon consummation
of the Offer and, if admitted, will have the right to vote each Unit purchased
pursuant to the Offer. Even if the Purchaser (which is an affiliate of the
General Partner) is not admitted to the Partnership as a substituted Limited
Partner, however, the Purchaser nonetheless will have the right to vote each
Unit purchased in the Offer pursuant to the irrevocable appointment by
tendering Limited Partners of the Purchaser and its managers and designees as
proxies with respect to the Units tendered by such Limited Partners and
accepted for payment by the Purchaser. See Section 3.

         If the Purchaser (which is an affiliate of the General Partner) is
successful in acquiring more than 24,150.5 Units pursuant to the Offer (or
otherwise), IPT (which controls the General Partner, IPLP and the Purchaser)
will own in excess of 50% of the total outstanding Units and, as a result,
will be able to control the outcome of almost all voting decisions with
respect to the Partnership, other than decisions concerning a "roll-up"
transaction prior to January 1, 2000. Even if the Purchaser acquires a lesser
number of Units pursuant to the Offer, however, because IPT already owns
(through IPLP) approximately 20.8% of the outstanding Units it will be able to
significantly influence the outcome of almost all voting decisions with
respect to the Partnership. This could (i) prevent non- tendering Limited
Partners from taking action they desire but that IPT opposes and (ii) enable
IPT to take action desired by IPT but opposed by non-tendering Limited
Partners. Under the Limited Partnership Agreement, Limited Partners holding a
majority of the Units are entitled to take action with respect to a variety of
matters, including: removal of a general partner and in certain circumstances
election of new or successor general partners; dissolution

                                       12
<PAGE>

of the Partnership; the sale of all or substantially all of the assets of the
Partnership; and most types of amendments to the Limited Partnership
Agreement. However, under the terms of the Stipulation (as defined in Section
13), the General Partner is required to prohibit the Partnership from entering
into a "roll-up" transaction involving the General Partner or any of its
affiliates prior to January 1, 2000 unless such "roll-up" transaction is
approved by Limited Partners holding at least a majority of the outstanding
Units not held by persons affiliated with the General Partner. IPLP and the
Purchaser (which are affiliates of the General Partner) will vote the Units
owned by them in whatever manner they deem to be in the best interests of IPT,
which, because of their relationship with the General Partner, also may be in
the interest of the General Partner, but may not be in the interest of other
Limited Partners.

         The Offer will not result in any change in the compensation payable
to the General Partner or its affiliates. However, as a result of the Offer,
the Purchaser (which is an affiliate of the General Partner) will participate,
in its capacity as a Limited Partner, in any subsequent distributions to
Limited Partners to the extent of the Units purchased pursuant to the Offer.

         SECTION 8. FUTURE PLANS OF INSIGNIA, IPT AND THE PURCHASER. IPT,
through the Purchaser (which is an affiliate of the General Partner), is
seeking to acquire Units pursuant to the Offer in order to increase its equity
interest in the Partnership, primarily for investment purposes and with a view
to making a profit. Following the completion of the Offer, IPT and/or persons
related to or affiliated with it may acquire additional Units. Any such
acquisition may be made through private purchases, through one or more future
tender or exchange offers or by any other means deemed advisable. Any such
acquisition may be at a price higher or lower than the price to be paid for
the Units purchased pursuant to the Offer, and may be for cash or other
consideration. Insignia and IPT (which are affiliates of the General Partner)
also may consider disposing of some or all of the Units the Purchaser acquires
pursuant to the Offer, either directly or by a sale or other disposition of
one or more interests in IPT or the Purchaser itself, depending among other
things on the requirements from time to time of Insignia, IPT and their
affiliates in light of liquidity, strategic, tax and other considerations.

         Neither IPT nor the Purchaser (which are affiliates of the General
Partner) has any present plans or intentions with respect to a liquidation of
the Partnership or a sale or refinancing of any of the Partnership's
properties. However, IPT and the Purchaser expect that consistent with the
General Partner's fiduciary obligations, the General Partner will seek and
review opportunities (including opportunities identified by IPT and the
Purchaser) to engage in transactions which could benefit the Partnership, such
as sales or refinancings of assets or a combination of the Partnership with
one or more other entities, with the objective of seeking to maximize returns
to Limited Partners.

         IPT and the Purchaser (which are affiliates of the General Partner)
have been advised that the possible future transactions the General Partner
expects to consider on behalf of the Partnership include (i) payment of
extraordinary distributions; (ii) refinancing, reducing or increasing existing
indebtedness of the Partnership; (iii) sales of assets, individually or as
part of a complete liquidation; and (iv) mergers or other consolidation
transactions involving the Partnership. Any such merger or consolidation
transaction could involve other limited partnerships in which the General
Partner or its affiliates serve as general partners, or a combination of the
Partnership with one or more existing, publicly traded entities (including,
possibly, affiliates of IPT (which is an affiliate of the General Partner) or
IPT itself), in any of which Limited Partners might receive cash, common stock
or other securities or consideration. There is no assurance, however, as to
when or whether any of the transactions referred to above might occur. If any
such transaction is effected by the Partnership and financial benefits accrue
to the Limited Partners of the Partnership, the Purchaser (and thus IPT) will
participate in those benefits to the extent of its ownership of Units. A
merger or other consolidation transaction and certain kinds of other
extraordinary transactions would require a vote of the Limited Partners, and,
so long as such transaction does not involve a "roll-up" prior to January 1,
2000, if the Purchaser is successful in acquiring more than 24,150.5 Units
pursuant to the Offer (or otherwise), IPT will be able to control the outcome
of any such vote. If such a transaction does involve a "roll-up," however, it
must be approved by Limited Partners holding at least a majority of the
outstanding Units not held by persons affiliated with the General Partner.
Even if the Purchaser acquires a lesser number of Units pursuant to the Offer,
however, because IPT already owns (through IPLP) approximately 20.8% of the
outstanding Units it will be able to significantly influence the outcome of
almost all voting decisions with

                                       13
<PAGE>

respect to the Partnership (other than those involving a "roll-up" transaction
prior to January 1, 2000). IPT's primary objective in seeking to acquire the
Units through the Purchaser pursuant to the Offer is not, however, to
influence the vote on any particular transaction, but rather to generate a
profit on the investment represented by those Units.

         SECTION 9. CERTAIN INFORMATION CONCERNING THE PARTNERSHIP. Except as
otherwise indicated, information contained in this Section 9 is based upon
documents and reports publicly filed by the Partnership with the Commission.
Although the Purchaser has no information that any statements contained in
this Section 9 are untrue, the Purchaser cannot take responsibility for the
accuracy or completeness of any information contained in this Section 9 which
is derived from such public documents, or for any failure by the Partnership
to disclose events which may have occurred and may affect the significance or
accuracy of any such information but which are unknown to the Purchaser.

         General. The Partnership was organized on January 31, 1984 under the
laws of the State of California. Its principal executive offices are located at
One Insignia Financial Plaza, Greenville, South Carolina 29602, and its
telephone number at that address is (864) 239-2854.

         The Partnership's primary business is real estate ownership and
related operations. The Partnership was formed to invest in, acquire, manage
and ultimately sell income-producing real properties which are improved within
a reasonable period after acquisition. The Partnership's investment portfolio
currently consists of 9 residential apartment complexes: a 432-unit complex in
Mesa, Arizona; a 484-unit complex in Atlanta, Georgia; a 364-unit complex in
Dallas, Texas; a 350-unit complex in Overland Park, Kansas; a 252-unit complex
in Austin, Texas; a 192-unit complex in Charleston, South Carolina; a 309-unit
complex in Dallas, Texas; a 320-unit complex in Naperville, Illinois; and a
192-unit complex in Richmond, Virginia.

         Originally Anticipated Term of Partnership; Alternatives. According
to the Partnership's Prospectus dated September 25, 1984, the General Partner
anticipated that the Partnership would sell its properties five to eight years
after their acquisition. Under the Limited Partnership Agreement, the term of
the Partnership will continue until December 31, 2010, unless sooner
terminated as provided in the Limited Partnership Agreement or by law. Limited
Partners could, as an alternative to tendering their Units, take a variety of
possible actions including voting to liquidate the Partnership or causing the
Partnership to merge with another entity or engage in a "roll-up" or similar
transaction.

         General Policy Regarding Sales and Refinancings of Partnership
Properties. In general, the General Partner regularly evaluates the
Partnership's properties by considering various factors, such as the
Partnership's financial position and real estate and capital market
conditions. The General Partner monitors each property's specific locale and
sub-market conditions evaluating current trends, competition, new construction
and economic changes. The General Partner oversees each asset's operating
performance and continuously evaluates the physical improvement requirements.
In addition, the financing structure for each property, tax implications and
the investment climate are all considered. Any of these factors, and possibly
others, could potentially contribute to any decision of the General Partner to
sell, refinance, upgrade with capital improvements or hold a particular
Partnership property. The General Partner has advised the Purchaser that it
presently intends to cause the Partnership to refinance the debt encumbering
the Promontory Point Apartments complex in Austin, Texas sometime in the next
12 months and that it expects that this refinancing will generate net cash
proceeds to the Partnership; however, there can be no assurance as to whether
this refinancing will occur as expected or whether it will in fact generate
net cash proceeds to the Partnership. Moreover, no determination has been made
as to whether any net cash proceeds generated by such refinancing will be
distributed to Limited Partners, which determination will be made at the time
of the refinancing and will be based on, among other things, the Partnership's
working capital requirements at the time. There are no other plans to sell or
refinance any property at the present time.

         Selected Financial and Property-Related Data. Set forth below is a
summary of certain financial and statistical information with respect to the
Partnership and its properties, all of which has been excerpted or derived
from the Partnership's Annual Reports on Form 10-KSB for the year ended
December 31, 1996 and on Form 10-K for the years ended December 31, 1995,
1994, 1993 and 1992 and the Partnership's Quarterly Reports on Form

                                       14
<PAGE>

10-QSB for the periods ended June 30, 1997 and 1996. More comprehensive
financial and other information is included in such reports and other
documents filed by the Partnership with the Commission, and the following
summary is qualified in its entirety by reference to such reports and other
documents and all the financial information and related notes contained
therein.

                      CENTURY PROPERTIES GROWTH FUND XXII
                            SELECTED FINANCIAL DATA
                      (in thousands, except per Unit data)

<TABLE>
<CAPTION>
                                         SIX MONTHS
                                            ENDED                                      FISCAL YEAR ENDED
                                          JUNE 30,                                       DECEMBER 31,
                                   -----------------------       --------------------------------------------------------------
                                      1997        1996              1996        1995         1994          1993         1992
                                   ---------- ------------       ----------- -----------  -----------  ------------ -----------
                                         (UNAUDITED)
<S>                                 <C>         <C>                <C>         <C>          <C>          <C>          <C>
Statements of Operations Data:
   Rental Income.................   $  9,740    $  9,627           $ 19,359    $ 19,895     $ 19,603     $ 18,522     $ 18,523
   Other Income..................   $    597    $    477           $  1,031    $  2,815     $    183     $     94     $    577
      Total Revenues.............   $ 10,337    $ 10,104           $ 20,390    $ 22,710     $ 19,786     $ 18,616     $ 19,100
   Income (Loss) from Operations
      (before extraordinary item)   $    431    $   (509)          $ (1,058)   $    286     $ (2,512)    $ (3,143)    $ (3,976)
   Net Income (Loss).............   $    431    $   (990)          $ (1,539)   $   (425)    $ (3,042)    $ (3,143)    $   (573)
   Net Income (Loss) per Unit....   $   4.59    $ (10.54)          $ (16.38)   $  (5.13)    $ (32.38)    $ (33.46)    $  (6.00)
</TABLE>

<TABLE>
<CAPTION>
                                            AS OF                                            AS OF
                                          JUNE 30,                                       DECEMBER 31,
                                   -----------------------       --------------------------------------------------------------
                                      1997        1996              1996        1995         1994          1993         1992
                                   ---------- ------------       ----------- -----------  -----------  ------------ -----------
                                         (UNAUDITED)
<S>                                 <C>         <C>                <C>         <C>          <C>          <C>          <C>
Balance Sheets Data:
   Total Assets..................   $ 87,137    $ 88,002           $ 87,368    $ 91,348     $ 98,447     $ 102,995    $ 106,673
   Total Liabilities.............   $ 75,074    $ 75,821           $ 75,736    $ 75,576     $ 82,250     $  83,756    $  84,291
   Limited Partners' Equity .....   $ 19,419    $ 19,523           $ 19,039    $ 22,945     $ 23,370     $  26,053    $  28,825
   Units Outstanding.............     82,848      82,848             82,848      82,848       82,848        82,848       82,848
   Book Value per Unit...........   $ 234.39    $ 235.65           $ 229.81    $ 276.95     $ 282.08     $  314.47    $  347.93
</TABLE>

         Description of Properties. Set forth below is a table showing the
location, the date of purchase, the nature of the Partnership's ownership
interest in and the use of each of the Partnership's properties.

<TABLE>
<CAPTION>
                                          DATE OF
             PROPERTY                    PURCHASE              TYPE OF OWNERSHIP                   USE
- ---------------------------------        --------        ---------------------------       ----------------------
<S>                                        <C>           <C>                               <C>
Wood Creek Apartments                      05/84         Fee ownership                     Residential Apartments
    Mesa, Arizona                                        (subject to first mortgage)       (432 units)
Plantation Creek Apartments                06/84         Fee ownership                     Residential Apartments
    Atlanta, Georgia                                     (subject to first mortgage)       (484 units)
Stoney Creek Apartments                    06/85         Fee ownership                     Residential Apartments
    Dallas, Texas                                        (subject to first mortgage)       (364 units)
Four Winds Apartments                      09/85         Fee ownership                     Residential Apartments
    Overland Park, Kansas                                (subject to first mortgage)       (350 units)
Promontory Point Apartments                10/85         Fee ownership                     Residential Apartments
    Austin, Texas                                        (subject to first mortgage)       (252 units)
Cooper's Pointe Apartments                 11/85         Fee ownership                     Residential Apartments
    Charleston, South Carolina                           (subject to first mortgage)       (192 units)
Hampton Greens Apartments                  12/85         Fee ownership                     Residential Apartments
    Dallas, Texas                                        (subject to first mortgage)       (309 units)
Autumn Run Apartments                      06/86         Fee ownership                     Residential Apartments
    Naperville, Illinois                                 (subject to first mortgage)       (320 units)
Copper Mill Apartments                     09/86         Fee ownership                     Residential Apartments
    Richmond, Virginia                                   (subject to first mortgage)       (192 units)
</TABLE>

                                       15
<PAGE>

         Accumulated Depreciation Schedule. Set forth below is a table showing
the gross carrying value, accumulated depreciation and federal tax basis of
each of the Partnership's properties as of December 31, 1996 ($ amounts in
thousands).

<TABLE>
<CAPTION>
                                                   GROSS
                                                 CARRYING     ACCUMULATED                                 FEDERAL
                  PROPERTY                         VALUE     DEPRECIATION       RATE         METHOD      TAX BASIS
- ---------------------------------------------  ------------- ------------  --------------- ----------  -----------
<S>                                            <C>           <C>                <C>           <C>      <C>
Wood Creek Apartments                          $  16,105     $   6,339          5-30 yrs.     S/L      $   4,875
Planation Creek Apartments                        25,470        10,025          5-30 yrs.     S/L          8,239
Stoney Creek Apartments                           14,052         5,461          5-30 yrs.     S/L          5,737
Four Winds Apartments                             16,182         5,494          5-30 yrs.     S/L          6,549
Promontory Point Apartments                       11,639         4,294          5-30 yrs.     S/L          5,083
Cooper's Pointe Apartments                         7,400         2,954          5-30 yrs.     S/L          2,628
Hampton Greens Apartments                         12,128         4,375          5-30 yrs.     S/L          5,300
Autumn Run Apartments                             17,422         6,080          5-30 yrs.     S/L          7,267
Copper Mill Apartments                             9,327         3,156          5-30 yrs.     S/L          5,674
                                                --------      --------                                  --------
      TOTALS                                    $129,725      $ 48,178                                  $ 51,352
                                                ========      ========                                  ========
</TABLE>

         Schedule of Mortgages. Set forth below is a table showing certain
information regarding the outstanding mortgages encumbering each of the
Partnership's properties as of December 31, 1996($ amounts in thousands).

<TABLE>
<CAPTION>
                                             PRINCIPAL                                           PRINCIPAL
                                            BALANCE AT      STATED                                BALANCE
                                           DECEMBER 31,    INTEREST      PERIOD      MATURITY     DUE AT
                PROPERTY                       1996          RATE       AMORTIZED      DATE      MATURITY
- ---------------------------------------- ---------------- ----------- -------------   ------    ----------
<S>                                          <C>                <C>     <C>           <C>         <C>
Wood Creek Apartments                        $12,810            7.93%   30 years      02/2006     $11,319
Plantation Creek Apartments                   15,788            7.93%   30 years      02/2006      13,952
Stoney Creek Apartments                        6,995            7.88%   30 years      01/2006       6,180
Four Winds Apartments                          9,607            7.93%   30 years      02/2006       8,489
Promontory Point Apartments                    2,840              (1)      (2)        12/1999       2,840
Cooper's Pointe Apartments                     4,217            7.88%   30 years      01/2006       3,725
Hampton Greens Apartments                      5,755            7.88%   30 years      01/2006       5,084
Autumn Run Apartments                          9,100            7.33%      (2)        11/2003       9,100
Copper Mill Apartments                         6,052            7.88%   30 years      01/2006       5,347
                                             -------                                              -------
   TOTALS                                    $73,164                                              $66,036
                                             =======                                              =======
</TABLE>

- --------------
(1)  LIBOR plus three and three-quarters percent.
(2)  Interest only payments.

         Average Annual Rental Rate and Occupancy. Set forth below is a table
showing the average annual rental rates and occupancy percentages for each of
the Partnership's properties during the past two years.

<TABLE>
<CAPTION>
             PROPERTY                                  RENTAL RATE                            AVERAGE ANNUAL OCCUPANCY
- ----------------------------------   -----------------------------------------------   --------------------------------------
                                              1996                     1995                   1996                1995
                                     ----------------------   ----------------------   ------------------  ------------------
<S>                                       <C>                      <C>                        <C>                  <C>
Wood Creek Apartments                     $6,853/unit              $6,554/unit                95%                  97%
Plantation Creek Apartments                8,526/unit               8,062/unit                96%                  95%
Stoney Creek Apartments                    5,873/unit               5,611/unit                93%                  94%
Four Winds Apartments                      6,843/unit               6,513/unit                96%                  97%
Promontory Point Apartments                7,047/unit               6,745/unit                92%                  97%
Cooper's Pointe Apartments                 6,222/unit               6,197/unit                98%                  95%
Hampton Greens Apartments                  5,727/unit               5,409/unit                94%                  97%
Autumn Run Apartments                      8,790/unit               8,577/unit                93%                  95%
Copper Mill Apartments                     8,182/unit               7,701/unit                93%                  96%
</TABLE>

                                       16
<PAGE>

         Schedule of Real Estate Taxes and Rates. Set forth below is a table
showing the real estate taxes and rates for each of the properties in 1996.

<TABLE>
<CAPTION>
                                                   1996                  1996
             PROPERTY                             Billing                Rate
- ----------------------------------           ----------------          ---------
<S>                                              <C>                     <C>
Wood Creek Apartments                            $140,000                6.24%
Plantation Creek Apartments                       217,000                4.03%
Stoney Creek Apartments                           208,000                1.30%
Four Winds Apartments                             150,000                1.32%
Promontory Point Apartments                       206,000                2.61%
Cooper's Pointe Apartments                         91,000                1.55%
Hampton Greens Apartments                         191,000                2.59%
Autumn Run Apartments                             329,000                6.84%
Copper Mill Apartments                             75,000                0.96%
</TABLE>

         Other Information. The Partnership is subject to the information
reporting requirements of the Exchange Act and accordingly is required to file
reports and other information with the Commission relating to its business,
financial results and other matters. Such reports and other documents may be
inspected at the Commission's Public Reference Section, Room 1024, 450 Fifth
Street, N.W., Washington, D.C. 20549, where copies may be obtained at
prescribed rates, and at the regional offices of the Commission located in the
Citicorp Center, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661,
and 7 World Trade Center, New York, New York 10048. Copies should be available
by mail upon payment of the Commission's customary charges by writing to the
Commission's principal offices at 450 Fifth Street, N.W., Washington, D.C.
20549. The Commission also maintains a web site that contains reports, proxy
and other information filed electronically with the Commission, the address of
which is http://www.sec.gov.

         Cash Distributions History. The most recent distribution made by the
Partnership to Limited Partners was a $30.77 cash distribution made in 1996,
which was made from the proceeds of the sale of the Monterey Village
Apartments complex and not from operating cash flow. Prior to the 1996
distribution, the last distribution made by the Partnership was in 1988 ($7.50
per Unit). In total, original investors in the Partnership have received only
$45.77 of their original $1,000 investment made in 1984.

         Operating Budgets of the Partnership. A summary of the fiscal 1996
and 1997 operating budgets and the audited results of operations for fiscal
1996 of the Partnership are set forth in the table below. The budgeted amounts
provided below are figures that were not computed in accordance with generally
accepted accounting principles ("GAAP"). Historically, budgeted operating
results of operations for a particular fiscal year have differed significantly
in certain respects from the audited operating results for that year. In
particular, items that are categorized as capital expenditures for purposes of
preparing the operating budgets are often re-categorized as expenses when the
financial statements are audited and presented in accordance with GAAP.
Therefore, the summary operating budgets presented for fiscal 1997 should not
necessarily be considered as indicative of what the audited operating results
for fiscal 1997 will be. Furthermore, any estimate of the future performance
of a business, such as the Partnership's business, is forward-looking and
based on numerous assumptions, some of which inevitably will prove to be
incorrect. For this reason, it is probable that the Partnership's future
operating results will differ from those projected in the operating budget,
and those differences may be material. Therefore, such information should not
be relied on by Limited Partners.

<TABLE>
<CAPTION>
                                                              FISCAL 1996          FISCAL 1996          FISCAL 1997
                                                               BUDGETED              AUDITED             BUDGETED
                                                            --------------       --------------       --------------
<S>                                                         <C>                  <C>                  <C>
Total Revenues from Property Operations.................    $   20,326,009       $   20,390,000       $   21,080,359
Total Operating Expenses ...............................    $    8,770,363       $   10,601,000       $    9,128,303
Net Operating Income....................................    $   11,555,646       $    9,789,000       $   11,952,056
Capital Expenditures....................................    $    2,378,265       $    1,412,000       $    2,316,197
</TABLE>

                                       17
<PAGE>

         SECTION 10. CONFLICTS OF INTEREST AND TRANSACTIONS WITH AFFILIATES.
The General Partner and its affiliates have conflicts of interest with respect
to the Offer as set forth below.

         Conflicts of Interest with Respect to the Offer. The General Partner
has conflicts of interest with respect to the Offer, including conflicts
resulting from its affiliation with IPT and the Purchaser. The General Partner
also would have a conflict of interest (i) as a result of the fact that a sale
or liquidation of the Partnership's assets would result in a decrease or
elimination of the fees paid to the General Partner and/or its affiliates and
(ii) as a consequence of the Purchaser's ownership of Units, because the
Purchaser (which is an affiliate of the General Partner) may have incentives
to seek to maximize the value of its ownership of Units, which in turn may
result in a conflict for the General Partner in attempting to reconcile the
interests of the Purchaser (which is an affiliate of the General Partner) with
the interests of the other Limited Partners. In addition, the Purchaser (which
is an affiliate of the General Partner) is making the Offer with a view to
making a profit. Accordingly, there is a conflict between the desire of the
Purchaser (which is an affiliate of the General Partner) to purchase Units at
a low price and the desire of the Limited Partners to sell their Units at a
high price. The General Partner has indicated in the Schedule 14D-9 that it is
remaining neutral and making no recommendation as to whether Limited Partners
should tender their Units pursuant to the Offer. LIMITED PARTNERS ARE URGED TO
READ THIS OFFER TO PURCHASE AND THE SCHEDULE 14D-9 AND THE RELATED MATERIALS
CAREFULLY AND IN THEIR ENTIRETY BEFORE DECIDING WHETHER TO TENDER THEIR UNITS.

         Voting by the Purchaser. The Limited Partnership Agreement provides
that the General Partner has absolute discretion as to whether to admit an
assignee of Units to the Partnership as a substituted Limited Partner. The
Purchaser (which is an affiliate of the General Partner) will seek to be
admitted to the Partnership as a substituted Limited Partner upon consummation
of the Offer and, if admitted, will have the right to vote each Unit purchased
pursuant to the Offer. Even if the Purchaser (which is an affiliate of the
General Partner) is not admitted to the Partnership as a substituted Limited
Partner, however, the Purchaser nonetheless will have the right to vote each
Unit purchased in the Offer pursuant to the irrevocable appointment by
tendering Limited Partners of the Purchaser (which is an affiliate of the
General Partner) and its managers and designees as proxies with respect to the
Units tendered by such Limited Partners and accepted for payment by the
Purchaser. See Section 3.

         If the Purchaser (which is an affiliate of the General Partner) is
successful in acquiring more than 24,150.5 Units pursuant to the Offer (or
otherwise), IPT (which controls the General Partner, IPLP and the Purchaser)
will own in excess of 50% of the total outstanding Units and, as a result,
will be able to control the outcome of almost all voting decisions with
respect to the Partnership. Even if the Purchaser acquires a lesser number of
Units pursuant to the Offer, however, because IPT already owns (through IPLP)
approximately 20.8% of the outstanding Units it will be able to significantly
influence the outcome of almost all voting decisions with respect to the
Partnership, other than decisions involving a "roll-up" transaction prior to
January 1, 2000. This could (i) prevent non-tendering Limited Partners from
taking action they desire but that IPT opposes and (ii) enable IPT to take
action desired by IPT but opposed by non-tendering Limited Partners. Under the
Limited Partnership Agreement, Limited Partners holding a majority of the
Units are entitled to take action with respect to a variety of matters,
including: removal of a general partner and in certain circumstances election
of new or successor general partners; dissolution of the Partnership; the sale
of all or substantially all of the assets of the Partnership; and most types
of amendments to the Limited Partnership Agreement. However, under the terms
of the Stipulation (as defined in Section 13), the General Partner is required
to prohibit the Partnership from entering into a "roll-up" transaction
involving the General Partner or any of its affiliates prior to January 1,
2000 unless such "roll-up" transaction is approved by Limited Partners holding
at least a majority of the outstanding Units not held by persons affiliated
with the General Partner. IPLP and the Purchaser (which are affiliates of the
General Partner) will vote the Units owned by them in whatever manner they
deem to be in IPT's best interests, which, because of their relationship with
the General Partner, also may be in the interest of the General Partner, but
may not be in the interest of other Limited Partners. See Section 7.

         Financing Arrangements. The Purchaser (which is an affiliate of the
General Partner) expects to pay for the Units it purchases pursuant to the
Offer with funds provided by IPLP as capital contributions. IPLP in turn
intends to use its cash on hand to make such contributions. See Section 12. It
is possible, however, that in connection with its future financing activities,
IPT or IPLP may cause or request the Purchaser (which is an affiliate

                                       18
<PAGE>

of the General Partner) to pledge the Units as collateral for loans, or
otherwise agree to terms which provide IPT, IPLP and the Purchaser with
incentives to generate substantial near-term cash flow from the Purchaser's
investment in the Units. This could be the case, for example, if a loan has a
"bullet" maturity after a relatively short time or bears a high or increasing
interest rate. In such a situation, the General Partner may experience a
conflict of interest in seeking to reconcile the best interests of the
Partnership with the need of its affiliates for cash flow from the
Partnership's activities.

         Transactions with Affiliates. The Partnership, the General Partner
and NPI-AP (which is the property manager for the Partnership) were not
affiliates of Insignia prior to mid-January 1996. Accordingly, this section
only discusses transactions between the Partnership, on the one hand, and
Insignia and its affiliates (including the General Partner and NPI-AP), on the
other hand, which have occurred since mid-January 1996.

         Under the Limited Partnership Agreement, the General Partner holds an
interest in the Partnership and is entitled to participate in certain cash
distributions made by the Partnership to its partners. The General Partner
received from the Partnership in respect of its interest in the Partnership a
cash distribution of $52,000 in 1996. No distributions have been made to the
General Partner to date in 1997. The Partnership paid NPI-AP property
management fees for property management services in the aggregate amounts of
$1,010,000 for the year ended December 31, 1996 and $515,000 for the six-month
period ended June 30, 1997. Insignia and its affiliates do not receive any
fees from the Partnership for the asset management or partnership
administration services they provide, although, pursuant to the Limited
Partnership Agreement, the General Partner and its affiliates are entitled to
be reimbursed by the Partnership for the expenses they incur in connection
with providing those services. The Partnership reimbursed the General Partner
and its affiliates for expenses incurred in connection with asset management
and partnership administration services performed by them for the Partnership
in the amounts of $182,000 for the year ended December 31, 1996 and $78,000
during the first six months of 1997. An affiliate of the General Partner
received $206,000 in 1996 in connection with the refinancing of four of the
Partnerships' properties. On January 19, 1996, the Partnership began insuring
its properties under a master policy through an agency and insurer
unaffiliated with the General Partner. An affiliate of the General Partner
acquired, in the acquisition of a business, certain financial obligations from
an insurance agency which was later acquired by the agent who placed the
current year's master policy. The current agent assumed the financial
obligations to the affiliate of the General Partner who receives payments on
these obligations from the agent. Insignia and the General Partner believe
that the aggregate financial benefit derived by Insignia and its affiliates
from the arrangement described in the three preceding sentences has been
immaterial.

         SECTION 11. CERTAIN INFORMATION CONCERNING THE PURCHASER, IPLP, IPT
AND INSIGNIA.

         The Purchaser. The Purchaser (which is an affiliate of the General
Partner) is a newly formed entity controlled by IPT and organized for the
purpose of acquiring the Units. The Purchaser is a wholly-owned subsidiary of
IPLP. The Purchaser (which is an affiliate of the General Partner) has not
engaged in any business activity other than in connection with the Offer and
certain other tender offers for units of limited partnership interests in
other IPT Partnerships (as defined below) being made contemporaneously with
the Offer, and has no significant assets or liabilities at the present time.
Upon consummation of the Offer and such other offers, the Purchaser's only
significant assets will be the Units it acquires pursuant to the Offer and the
other limited partnership units it acquires pursuant to such other offers.

         The principal executive offices of the Purchaser (which is an
affiliate of the General Partner) are located at One Insignia Financial Plaza,
Greenville, South Carolina 29602, and its telephone number is (864) 239-2854.
For certain information concerning the managers of the Purchaser (which is an
affiliate of the General Partner), see Schedule II to this Offer to Purchase.

                                       19
<PAGE>

         IPT and IPLP. IPT was formed by Insignia in May 1996, primarily for
the purpose of acquiring and owning interests in multifamily residential
properties, including limited and general partner interests in limited
partnerships (including the Partnership) which hold such real estate
properties. IPT has been organized and will operate in a manner that will
qualify it to be taxed as a real estate investment trust ("REIT") under the
Code, and it has elected to be taxed as a REIT beginning with its taxable year
ending December 31, 1996. Substantially all of IPT's operations are conducted
through IPLP, which is the operating partnership of IPT, and of which IPT is
presently the sole general partner and Insignia is presently the sole limited
partner.

         In forming IPT, Insignia and its affiliates (i) transferred to IPT
equity interests in corporations comprising or controlling the general
partners of 37 public real estate limited partnerships (including the
Partnership) (the "IPT Partnerships") in exchange for common shares of
beneficial interest of IPT and (ii) transferred to IPLP limited partner
interests in the IPT Partnerships (or equity interests in entities owning
limited partner interests in the IPT Partnerships) in exchange for units of
limited partner interest in IPLP. The IPT Partnerships own, in the aggregate,
184 properties containing approximately 42,000 residential apartment units and
approximately 4.2 million square feet of commercial space. See Schedule V for
a list of the IPT Partnerships and the percentage of limited partner interests
IPLP owns in each.

         IPT does not operate as a self-administered and self-managed REIT,
but rather has engaged, and will for the foreseeable future continue to
engage, Insignia to act as advisor to IPT and IPLP. In such capacity, Insignia
and its affiliates will provide a broad range of services to IPT and IPLP,
including executive advisory, investment advisory, acquisition,
administrative, financial and accounting services, including in connection
with the Offer.

         On July 18, 1997, IPT, Insignia, MAE GP Corporation (which is an
affiliate of Insignia) and Angeles Mortgage Investment Trust, an
unincorporated California business trust ("AMIT"), entered into a definitive
merger agreement (the "AMIT Merger Agreement"), pursuant to which AMIT is to
be merged with and into IPT, with IPT being the surviving entity, in a stock
for stock transaction (the "AMIT Merger"). AMIT is a public company whose
Class A shares trade on the American Stock Exchange under the symbol ANM.
Insignia and its affiliates currently own 96,800 (or approximately 3.7%) of
the 2,617,000 outstanding AMIT Class A shares and all of the 1,675,113
outstanding AMIT Class B shares. If the AMIT Merger is consummated, IPT will
become a publicly-traded company (IPT presently intends to apply for listing
of its shares on the New York Stock Exchange), and it is anticipated that
Insignia and its affiliates will own approximately 58% of post-merger IPT, the
former AMIT shareholders (other than Insignia and its affiliates) will own
approximately 18% of post-merger IPT, and the current unaffiliated
shareholders of IPT will own the remaining 24% of post-merger IPT.

         The AMIT Merger is expected to be completed sometime in the fourth
quarter of 1997. Consummation of the AMIT Merger is subject to several
conditions, including approval of the AMIT Merger Agreement and the AMIT
Merger by the respective shareholders of IPT and AMIT and the receipt by AMIT
of a fairness opinion from its financial advisor to the effect that the AMIT
Merger is fair to AMIT's shareholders from a financial point of view.
Accordingly, there can be no assurance as to when the AMIT Merger will occur,
or that it will occur at all.

         IPT's principal executive offices are located at One Insignia
Financial Plaza, Greenville, South Carolina 29602, and its telephone number is
(864) 239-2854. For certain information concerning the trustees and executive
officers of IPT, see Schedule III to this Offer to Purchase. IPLP does not
have any officers or employees.

         Set forth below is certain unaudited consolidated financial
information with respect to IPT and IPLP.

                                       20
<PAGE>

                       INSIGNIA PROPERTIES TRUST SELECTED
                       CONSOLIDATED FINANCIAL INFORMATION
                  (in thousands, except share and unit data)

<TABLE>
<CAPTION>
                                               SIX MONTHS                YEAR ENDED
                                             ENDED JUNE 30,             DECEMBER 31,
                                                  1997                      1996
                                             --------------             ------------
                                               (unaudited)               (unaudited)
<S>                                             <C>                       <C>
Statements of Operations Data:
   Revenues...............................      $   6,715                 $   7,683
   Income Before Extraordinary Item.......      $   1,248                 $   1,535
   Net Income.............................      $   1,248                 $     403

Supplemental Data:
   Funds From Operations(1)...............      $   8,718                 $   6,691
   IPT Common Shares Outstanding..........     15,501,487                11,168,036
   IPLP Units Outstanding.................      8,399,499                 8,399,499
                                               ----------                ----------
   IPT Common Shares Equivalents..........     23,900,986                19,567,535
                                               ==========                ==========

 Balance Sheets Data:
   Cash...................................      $  35,520                 $   4,928
   Investments in IPT Partnerships(2).....      $ 124,951                 $ 118,741
   Long-Term Debt.........................      $  19,950                 $  19,730
   Stockholders' Equity(3)................      $ 163,466                 $ 121,068
</TABLE>

- --------------
(1) Funds from Operations represent income or loss from real estate
    operations, which is net income or loss in accordance with GAAP, excluding
    gains or losses from debt restructuring or sales of property, plus
    depreciation and provision for impairment.
(2) Represents IPT's investment in 25 of the 37 IPT Partnerships which IPT
    accounts for using the equity method. Of the remaining 12 IPT
    Partnerships, IPT accounts for 11 using the cost method and one using the
    consolidation method.
(3) Includes Insignia's investments in predecessor entities.


         Insignia. Insignia is a fully integrated real estate services
organization. Insignia is the largest manager of multi-family residential
properties in the United States and is among the largest managers of
commercial properties. Insignia's real estate services include property
management, providing all of the day-to-day services necessary to operate a
property, whether residential or commercial; asset management, including
long-term financial planning, monitoring and implementing capital improvement
plans, and development and execution of refinancings and dispositions; real
estate leasing and brokerage; maintenance and construction services; marketing
and advertising; investor reporting and accounting; and investment banking,
including assistance in workouts and restructurings, mergers and acquisitions,
and debt and equity securitizations.

         Insignia provides property and/or asset management services for
approximately 2,600 properties, which include approximately 270,000
residential units (including cooperative and condominium units), and in excess
of 147 million square feet of retail, commercial and industrial space, located
in over 500 cities in 48 states. Insignia currently provides partnership
administration services to approximately 900 limited partnerships having
approximately 400,000 limited partners. Insignia is a public company whose
stock is traded on the New York Stock Exchange under the symbol IFS.

         Insignia is subject to the information and reporting requirements of
the Exchange Act and in accordance therewith is required to file periodic
reports, proxy statements and other information with the Commission relating
to its business, financial condition and other matters. Certain information,
as of particular dates, concerning Insignia's business, principal properties,
capital structure, material pending legal proceedings, operating results,
financial condition, directors and officers (including their remuneration and
stock options granted to them), the principal holders of Insignia's
securities, any material interests of such persons in transactions with
Insignia and certain other matters is required to be disclosed in proxy
statements and annual reports distributed to Insignia's shareholders and filed
with the Commission. Such reports, proxy statements and other information may
be inspected

                                       21
<PAGE>

and copied at the Commission's public reference facilities and should also be
available for inspection in the same manner as set forth with respect to the
Partnership in Section 9.

         Insignia's principal executive offices are located at One Insignia
Financial Plaza, Greenville, South Carolina 29602, and its telephone number is
(864) 239-2854. For certain information concerning the directors and executive
officers of Insignia, see Schedule IV to this Offer to Purchase.

         Set forth below is certain consolidated financial information with
respect to Insignia and its consolidated subsidiaries for its fiscal years
ended December 31, 1996, 1995 and 1994 and the six-month periods ended June
30, 1997 and 1996. More comprehensive financial and other information is
included in Insignia's Annual Report on Form 10-K for the year ended December
31, 1996 (including management's discussion and analysis of financial
condition and results of operations) and in other reports and documents filed
by Insignia with the Commission. The financial information set forth below is
qualified in its entirety by reference to such reports and documents filed
with the Commission and the financial statements and related notes contained
therein. These reports and other documents may be examined and copies thereof
may be obtained in the manner set forth above.

                         INSIGNIA FINANCIAL GROUP, INC.
                  SELECTED CONSOLIDATED FINANCIAL INFORMATION
                     (in thousands, except per share data)

<TABLE>
<CAPTION>
                                                         SIX MONTHS ENDED                    YEAR ENDED
                                                             JUNE 30,                       DECEMBER 31,
                                                     ------------------------- --------------------------------------
                                                        1997          1996         1996         1995         1994
                                                     -----------  ------------ ------------ ------------  -----------
                                  (unaudited)
<S>                                                   <C>          <C>          <C>          <C>           <C>
Statements of Operations Data:
   Total Revenues..................................   $ 154,527    $   83,319   $  227,074   $  123,032    $  75,453
   Income Before Taxes and Extraordinary Item......   $   7,630    $    7,690   $   14,946   $   10,093    $  12,101
   Net Income......................................   $   4,578    $    4,768   $    8,564   $    5,806    $   7,261
   Earnings Per Share..............................   $    0.14    $     0.15   $     0.27   $     0.20    $    0.35
</TABLE>

<TABLE>
<CAPTION>
                                                               AS OF                            AS OF
                                                             JUNE 30,                       DECEMBER 31,
                                                     ------------------------- --------------------------------------
                                                        1997          1996         1996         1995         1994
                                                     -----------  ------------ ------------ ------------  -----------
                                  (unaudited)
<S>                                                   <C>          <C>          <C>          <C>           <C>
Balance Sheets Data:
   Cash and Cash Equivalents.......................   $  77,083    $   57,366   $   54,614   $   49,846    $  36,596
   Receivables.....................................   $  58,536    $   19,101   $   46,040   $   26,445    $  13,572
       Total Assets................................   $ 530,224    $  473,720   $  492,402   $  245,409    $ 174,272
   Accounts Payable................................   $   6,965    $    2,491   $    1,711   $    1,497    $   3,478
   Commissions Payable.............................   $  26,937            --   $   18,736   $      602           --
   Accrued and Sundry Liabilities..................   $  37,725    $   27,158   $   40,741   $   25,619    $  18,790
   Long-Term Debt..................................   $  58,674    $  141,388   $   69,140   $   42,996    $  73,198
       Total Liabilities...........................   $ 130,301    $  258,622   $  130,328   $   70,714    $  95,466
   Redeemable Convertible Preferred Stock..........          --            --           --   $   15,000           --
   Redeemable Convertible Preferred Securities
     of Subsidiary Trust...........................   $ 143,978            --   $  144,169           --           --
   Minority Interest of Consolidated Subsidiaries..   $  31,535    $    2,690           --   $    2,682           --
       Shareholders' Equity........................   $ 224,410    $  212,408   $  217,905   $  157,013    $  78,806
</TABLE>

         Except as otherwise set forth herein, none of the Purchaser (which is
an affiliate of the General Partner), IPLP, IPT, Insignia or, to the best of
the Purchaser's knowledge, any of the persons listed on Schedules II, III or
IV hereto, or any affiliate of the foregoing, (i) beneficially owns or has a
right to acquire any Units, (ii) has effected any transaction in the Units in
the last 60 days, or (iii) has any contract, arrangement, understanding or
relationship with any other person with respect to any securities of the
Partnership, including, but not limited to, contracts, arrangements,
understandings or relationships concerning the transfer or voting thereof,
joint ventures, loan or option arrangements, puts or calls, guarantees of
loans, guarantees against loss or the giving or withholding of

                                       22
<PAGE>

proxies. Andrew L. Farkas, who is the Chairman of the Board, Chief Executive
Officer and President of Insignia and a trustee of IPT, beneficially owns
approximately 28% of Insignia's outstanding common stock and, as a result, may
be deemed to beneficially own the Units owned by IPLP.

         SECTION 12. SOURCE OF FUNDS. The Purchaser (which is an affiliate of
the General Partner) expects that approximately $6,975,000 will be required to
purchase 25,000 Units, if tendered, and to pay related fees and expenses. The
Purchaser (which is an affiliate of the General Partner) expects to obtain all
of those funds from IPLP, which in turn intends to use its cash on hand.

         SECTION 13. BACKGROUND OF THE OFFER.

         Affiliation with the General Partner and NPI-AP. The General Partner
is organized as a California general partnership, the general partners of
which are: Fox Capital Management Corporation, a California corporation
("FCMC"); Fox Realty Investors, a California general partnership ("FRI"); and
Fox Partners 82, a California general partnership. FCMC is the managing
general partner of the General Partner. The managing general partner of FRI is
NPI Equity Investments II, Inc. ("NPI Equity"), which (prior to December 1996)
was a wholly-owned subsidiary of National Property Investors, Inc. ("NPI"). In
January 1996, IFGP Corporation, which is a wholly-owned subsidiary of
Insignia, acquired all of the outstanding stock of NPI (and thus all of the
outstanding stock of NPI Equity and the managing general partner interest in
FRI). In June 1996, Insignia Properties Corporation ("IPC"), which at the time
was a wholly-owned subsidiary of Insignia, acquired all of the outstanding
stock of FCMC. In December 1996, as part of the formation of IPT, NPI
contributed all of the outstanding stock of NPI Equity to IPT and IPC was
merged with and into IPT. As a result of the foregoing transactions, each of
FCMC and NPI Equity is now a wholly-owned subsidiary of IPT, and IPT controls
the General Partner. Fox Partners 82 is not affiliated with the Purchaser, IPT
or Insignia. NPI-AP, which is the property manager for the Partnership's
properties, is currently an indirect, wholly-owned subsidiary of Insignia.
Insignia acquired NPI-AP in January 1996 in connection with the foregoing
transactions.

         Previous Tender Offers. Between October 1994 and June 1995, DeForest
Ventures I, L.P. ("DeForest") acquired 17,022.5 (or approximately 20.5%) of
the outstanding Units, at a purchase price of $87.80 per Unit, pursuant to a
series of tender offers (the "DeForest Tender Offers"). At the time, DeForest
was affiliated with the General Partner but was not an affiliate of the
Purchaser, IPT or Insignia. As a result of litigation instituted in connection
with the DeForest Tender Offers, in March 1995 the General Partner (and
certain of its affiliates at the time) entered into an Amended Stipulation of
Settlement (the "Stipulation") which, among other things, (i) requires the
General Partner to prohibit the Partnership from entering into a "roll-up"
transaction involving the General Partner or any of its affiliates prior to
January 1, 2000 unless such "roll-up" transaction is approved by Limited
Partners holding at least a majority of the outstanding Units owned by persons
who are unaffiliated with the General Partner, and (ii) prohibits DeForest and
its affiliates from initiating or participating in any tender offer for Units
for a period of 24 months following the completion of the DeForest Tender
Offers (which period has now expired). In January 1996, in connection with the
transactions described in the preceding paragraph, Insignia NPI L.L.C.
("Insignia NPI"), which at the time was a wholly-owned subsidiary of Insignia,
acquired from DeForest all of the Units it acquired pursuant to the DeForest
Tender Offers. In December 1996, in connection with the formation of IPT,
Insignia NPI was merged with and into IPLP. As a result, IPLP now owns all of
those Units.

         Determination of Purchase Price. In establishing the Purchase Price,
the Purchaser (which is an affiliate of the General Partner) reviewed certain
publicly available information and certain information made available to it by
the General Partner and its other affiliates, including among other things:
(i) the Limited Partnership Agreement, as amended to date; (ii) the
Partnership's Annual Report on Form 10-KSB for the year ended December 31,
1996 and the Partnership's Quarterly Report on Form 10-QSB for the period
ended June 30, 1997; (iii) unaudited results of operations of the
Partnership's properties for the period since the beginning of the
Partnership's current fiscal year; (iv) the operating budgets prepared by
NPI-AP with respect to the Partnership's properties for the year ending
December 31, 1997; (v) independent appraisals of certain of the Partnership's
properties; and (vi) other information obtained by NPI-AP, Insignia and other
affiliates in their capacities as providers of property management, asset
management and partnership administration services to the Partnership.

                                       23
<PAGE>

Based on that information, the Purchaser (which is an affiliate of the General
Partner) considered several factors, as discussed below.

         Trading History of Units. Secondary market sales activity for the
Units, including privately negotiated sales, has been limited and sporadic.
According to information obtained from the General Partner, from July 1, 1995
to June 30, 1997 an aggregate of 919 Units (representing less than 1.2% of the
total outstanding Units) were transferred (excluding the Units acquired by
Insignia from DeForest in January 1996 and the transfers to IPLP in December
1996 in connection with the formation of IPT). Set forth in the table below
are the high and low sales prices of Units for the quarterly periods from July
1, 1995 to June 30, 1997, as reported by the General Partner and by The
Partnership Spectrum, which is an independent, third-party source. The General
Partner did not begin requesting price-related information in connection with
processing transfers of Units until January 1997. Accordingly, price-related
information for periods prior to January 1997 is not presented under the
column captioned "As Reported by the General Partner" in the table below. The
gross sales prices reported by The Partnership Spectrum do not necessarily
reflect the net sales proceeds received by sellers of Units, which typically
are reduced by commissions and other secondary market transaction costs to
amounts less than the reported prices; thus the Purchaser does not know
whether the information compiled by The Partnership Spectrum is accurate or
complete. The transfer paperwork submitted to the General Partner often does
not include the requested price information or contains conflicting
information as to the actual sales price; accordingly, Limited Partners should
not rely upon this information as being completely accurate.

                      CENTURY PROPERTIES GROWTH FUND XXII
                   REPORTED SALES PRICES OF PARTNERSHIP UNITS

<TABLE>
<CAPTION>
                                                                AS REPORTED BY                   AS REPORTED BY
                                                            THE GENERAL PARTNER(a)          THE PARTNERSHIP SPECTRUM(b)
                                                          --------------------------        ---------------------------
                                                          LOW SALES       HIGH SALES        LOW SALES       HIGH SALES
                                                            PRICE            PRICE            PRICE            PRICE
                                                          PER UNIT         PER UNIT         PER UNIT         PER UNIT
                                                          ---------       ----------        ---------       ----------
<S>                                                        <C>              <C>              <C>               <C>
Fiscal Year Ended December 31, 1997:
   Second Quarter....................................      $155             $257             $181              $261
   First Quarter ....................................       130              153              144               210
Fiscal Year Ended December 31, 1996:
   Fourth Quarter ...................................       n/a              n/a              167               187
   Third Quarter.....................................       n/a              n/a               79               130
   Second Quarter....................................       n/a              n/a              (c)               (c)
   First Quarter.....................................       n/a              n/a               70                85
Fiscal Year Ended December 31, 1995:
   Fourth Quarter....................................       n/a              n/a               60                85
   Third Quarter.....................................       n/a              n/a               60                80
</TABLE>

- --------------
(a)  Although the General Partner requests and records information on the
     prices at which Units are sold, it does not regularly receive or maintain
     information regarding the bid or asked quotations of secondary market
     makers, if any. The General Partner processes transfers of Units only 12
     times per year - on the first day of each month. The prices in the table
     are based solely on information provided to the General Partner by sellers
     and buyers of Units transferred in sale transactions (i.e., excluding
     transactions believed to result from the death of a Limited Partner,
     rollover to an IRA account, establishment of a trust, trustee to trustee
     transfers, termination of a benefit plan, distributions from a qualified
     or non-qualified plan, uniform gifts, abandonment of Units or similar non-
     sale transactions).
(b)  The gross sales prices reported by The Partnership Spectrum do not
     necessarily reflect the net sales proceeds received by sellers of Units,
     which typically are reduced by commissions and other secondary market
     transaction costs to amounts less than the reported prices. The Purchaser
     (which is an affiliate of the General Partner) does not know whether the
     information compiled by The Partnership Spectrum is accurate or complete.
(c)  No Units were reported by The Partnership Spectrum as having been sold
     during the quarter.

                                       24
<PAGE>

         The Purchaser (which is an affiliate of the General Partner) believes
that, although secondary market sales information probably is not a reliable
measure of value because of the limited and inefficient nature of the market
for Units, this information may be relevant to a Limited Partner's decision as
to whether to tender its Units pursuant to the Offer. At present, privately
negotiated sales and sales through intermediaries (e.g., through the trading
system operated by Chicago Partnership Board, Inc., which publishes sell
offers by holders of Units) are the only means available to a Limited Partner
to liquidate an investment in Units (other than the Offer) because the Units
are not listed or traded on any exchange or quoted on NASDAQ.

         Appraisals. Certain of the Partnership's properties have been
appraised in the past several years by Koeppel Tener Real Estate Services,
Inc. ("KTR"), an independent, third party appraiser, in connection with
refinancings of those properties. According to the appraisal reports, the
scope of the appraisals included an inspection of each property and an
analysis of the respective surrounding markets. In each case, the applicable
independent appraiser relied principally on the income capitalization approach
to valuation and secondarily on the sales comparison approach, and represented
that its report was prepared in accordance with the Code of Professional
Ethics and Standards of Professional Appraisal Practice of the Appraisal
Institute and the Uniform Standards of Professional Appraisal Practice, and in
compliance with the Appraisal Standards set forth in the Financial
Institutions Reform, Recovery and Enforcement Act of 1989 (known as "FIRREA").
The estimated market values of the fee simple estate of each of the
Partnership's properties specified in the most recent appraisal reports for
the Partnership's properties which have been appraised within the past three
years are set forth in the table below, and copies of the summaries of those
appraisals have been filed as exhibits to the Purchaser's Tender Offer
Statement on Schedule 14D-1 filed with the Commission.

<TABLE>
<CAPTION>
                                           APPRAISED            DATE OF
           PROPERTY NAME                     VALUE             APPRAISAL
- -----------------------------------   -------------------   ------------
<S>                                      <C>                   <C>
Autumn Run Apartments                    $  17,250,000         04/12/96
Cooper's Pointe Apartments               $   5,700,000         01/04/96
Copper Mill Apartments                   $   9,700,000         12/07/95
Hampton Greens Apartments                $   7,800,000         11/02/95
Plantation Creek Apartments              $  21,296,000         12/12/95
Promontory Point Apartments              $   9,300,000         11/09/95
Stoney Creek Apartments                  $  10,200,000         11/10/95
Wood Creek Apartments                    $  17,500,000         11/09/95
</TABLE>

         IPT Formation Values. In connection with the formation of IPT,
Insignia prepared estimates of the values of the Partnership's properties and
of a Unit as of December 31, 1996 for purposes of determining the number of
units of limited partnership interest in IPLP it would receive in exchange for
the Units contributed to IPLP by Insignia and its affiliates. For this
purpose, Insignia estimated the aggregate value of the Partnership's
properties to be $112,428,109 and the value of a Unit to be $488. This
aggregate property value estimate is $3,259,370 (or 3.0%) greater than the
Gross Real Estate Value Estimate described below, principally due to changes
in the operating performances of the properties between December 1996 and June
1997; and this Unit value estimate is $75.78 (or 18.4%) greater than the
Estimated Liquidation Value of a Unit described below, principally due to two
additional factors: (i) changes in the Partnership's net current assets
between December 1996 and June 1997, and (ii) this was an estimate of the "net
asset value" of a Unit and not the "liquidation value" of a Unit and,
therefore, Insignia did not deduct a 4% reserve to account for the costs
associated with liquidating the Partnership's properties as described below.

         Purchaser's Estimate of Gross Real Estate Value. In estimating the
gross real estate value of the Partnership's properties, the Purchaser
utilized the capitalization of income approach. The estimate of the gross real
estate value of the Partnership's properties prepared by the Purchaser does
not purport to be an estimate of the aggregate fair market value of the Units
themselves, nor should it be viewed as such by Limited Partners. Neither the
Purchaser nor any of its affiliates prepared any estimates of the values of
the Partnership's properties based upon any other valuation method.

                                       25
<PAGE>

         The following is a description of the methodology employed by the
Purchaser in preparing such estimates (as used below, "net operating income"
is calculated before depreciation, amortization, debt service payments and
certain capital expenditure items):

         WOOD CREEK APARTMENTS. In estimating the value of this property, the
Purchaser reviewed the income ($1,503,466) generated by the property for the
six months ended June 30, 1997 (comprised of $1,429,537 of gross rental income
and $73,929 of other income), and then deducted from this amount the total
operating expenses of the property for the first six months of 1997
($548,877), resulting in the Purchaser's estimate of net operating income for
the first six months of 1997 ($954,589). The Purchaser then annualized this
amount, resulting in estimated annual net operating income of $1,909,178, and
then reduced that annualized net operating income amount by $450 per apartment
unit, representing the Purchaser's estimate of the adjustment that would be
imputed by a third party purchaser in underwriting the operating expenses,
including normal replacement reserves, of the property for valuation purposes.
Finally, the Purchaser capitalized its estimated adjusted net operating income
amount ($1,714,778) at a 9.5% capitalization rate, resulting in an estimated
gross property value of $18,050,295.

         PLANTATION CREEK APARTMENTS. In estimating the value of this
property, the Purchaser reviewed the income ($1,963,958) generated by the
property for the six months ended June 30, 1997 (comprised of $1,891,007 of
gross rental income and $72,951 of other income), and then deducted from this
amount the total operating expenses of the property for the first six months
of 1997 ($797,755), resulting in the Purchaser's estimate of net operating
income for the first six months of 1997 ($1,166,203). The Purchaser then
annualized this amount, resulting in estimated annual net operating income of
$2,332,406, and then reduced that annualized net operating income amount by
$500 per apartment unit, representing the Purchaser's estimate of the
adjustment that would be imputed by a third party purchaser in underwriting
the operating expenses, including normal replacement reserves, of the property
for valuation purposes. Finally, the Purchaser capitalized its estimated
adjusted net operating income amount ($2,090,406) at a 9.5% capitalization
rate, resulting in an estimated gross property value of $22,004,274.

         STONEY CREEK APARTMENTS. In estimating the value of this property,
the Purchaser reviewed the income ($1,044,233) generated by the property for
the six months ended June 30, 1997 (comprised of $1,001,872 of gross rental
income and $42,361 of other income), and then deducted from this amount the
total operating expenses of the property for the first six months of 1997
($509,644), resulting in the Purchaser's estimate of net operating income for
the first six months of 1997 ($534,589). The Purchaser then annualized this
amount, resulting in estimated annual net operating income of $1,069,178 and
then reduced that amount by $400 per apartment unit, representing the
Purchaser's estimate of the adjustment that would be imputed by a third party
purchaser in underwriting the operating expenses, including normal replacement
reserves, of the property for valuation purposes. Finally, the Purchaser
capitalized its estimated adjusted net operating income amount ($923,578) at a
10.0% capitalization rate, resulting in an estimated gross property value of
$9,235,780.

         FOUR WINDS APARTMENTS. In estimating the value of this property, the
Purchaser reviewed the income ($1,211,980) generated by the property for the
six months ended June 30, 1997 (comprised of $1,156,881 of gross rental income
and $55,099 of other income), and then deducted from this amount the total
operating expenses of the property for the first six months of 1997
($561,499), resulting in the Purchaser's estimate of net operating income for
the first six months of 1997 ($650,481). The Purchaser then annualized this
amount, resulting in estimated annual net operating income of $1,300,962 and
then reduced that amount by $150 per apartment unit representing the
Purchaser's estimate of the adjustment that would be imputed by a third party
purchaser in underwriting the operating expenses, including normal replacement
reserves, of the property for valuation purposes. Finally, the Purchaser
capitalized its estimated net operating income amount ($1,248,462) at a 9.0%
capitalization rate, resulting in an estimated gross property value of
$13,871,800.

         PROMONTORY POINT APARTMENTS. In estimating the value of this
property, the Purchaser reviewed the income ($857,724) generated by the
property for the six months ended June 30, 1997 (comprised of $786,621 of
gross rental income and $71,103 of other income), and then deducted from this
amount the total operating expenses of the property for the first six months
of 1997 ($441,110), resulting in the Purchaser's estimate of net operating
income for the first six months of 1997 ($416,614). The Purchaser then
annualized this amount, resulting in estimated annual net operating income of
$833,228, and then reduced that annualized net operating income amount by $200
per apartment unit, representing the Purchaser's estimate of the adjustment
that would be imputed by a third

                                       26
<PAGE>

party purchaser in underwriting the operating expenses, including normal
replacement reserves, of the property for valuation purposes. Finally, the
Purchaser capitalized its estimated adjusted net operating income amount
($782,828) at a 9.5% capitalization rate, resulting in an estimated gross
property value of $8,240,295.

         COOPER'S POINTE APARTMENTS. In estimating the value of this property,
the Purchaser reviewed the income ($623,979) generated by the property for the
six months ended June 30, 1997 (comprised of $590,244 of gross rental income
and $33,735 of other income), and then deducted from this amount the total
operating expenses of the property for the first six months of 1997
($278,164), resulting in the Purchaser's estimate of net operating income for
the first six months of 1997 ($345,815). The Purchaser then annualized this
amount, resulting in estimated annual net operating income of $691,630, and
then reduced that annualized net operating income amount by $400 per apartment
unit, representing the Purchaser's estimate of the adjustment that would be
imputed by a third party purchaser in underwriting the operating expenses,
including normal replacement reserves, of the property for valuation purposes.
Finally, the Purchaser capitalized its estimated adjusted net operating income
amount ($614,830) at a 10.0% capitalization rate, resulting in an estimated
gross property value of $6,148,300.

         HAMPTON GREENS APARTMENTS. In estimating the value of this property,
the Purchaser reviewed the income ($859,295) generated by the property for the
six months ended June 30, 1997 (comprised of $779,397 of gross rental income
and $79,898 of other income), and then deducted from this amount the total
operating expenses of the property for the first six months of 1997
($412,678), resulting in the Purchaser's estimate of net operating income for
the first six months of 1997 ($446,617). The Purchaser then annualized this
amount, resulting in estimated annual net operating income of $893,234, and
then reduced that annualized net operating income amount by $550 per apartment
unit, representing the Purchaser's estimate of the adjustment that would be
imputed by a third party purchaser in underwriting the operating expenses,
including normal replacement reserves, of the property for valuation purposes.
Finally, the Purchaser capitalized its estimated adjusted net operating income
amount ($723,284) at a 9.5% capitalization rate, resulting in an estimated
gross property value of $7,613,516.

         AUTUMN RUN APARTMENTS. In estimating the value of this property, the
Purchaser reviewed the income ($1,364,268) generated by the property for the
six months ended June 30, 1997 (comprised of $1,297,022 of gross rental income
and $67,246 of other income), and then deducted from this amount the total
operating expenses of the property for the first six months of 1997
($545,419), resulting in the Purchaser's estimate of net operating income for
the first six months of 1997 ($818,849). The Purchaser then annualized this
amount, resulting in estimated annual net operating income of $1,637,698, and
then reduced that annualized net operating income amount by $1,000 per
apartment unit, representing the Purchaser's estimate of the adjustment that
would be imputed by a third party purchaser in underwriting the operating
expenses, including normal replacement reserves, of the property for valuation
purposes. Finally, the Purchaser capitalized its estimated adjusted net
operating income amount ($1,317,698) at a 9.25% capitalization rate, resulting
in an estimated gross property value of $14,245,384.

         COPPER MILL APARTMENTS. In estimating the value of this property, the
Purchaser reviewed the income ($839,107) generated by the property for the six
months ended June 30, 1997 (comprised of $754,288 of gross rental income and
$84,819 of other income), and then deducted from this amount the total
operating expenses of the property for the first six months of 1997
($385,150), resulting in the Purchaser's estimate of net operating income for
the first six months of 1997 ($453,957). The Purchaser then annualized this
amount, resulting in estimated annual net operating income of $907,914, and
then increased that annualized net operating income amount by $100 per
apartment unit, representing the Purchaser's estimate of the adjustment that
would be imputed by a third party purchaser in underwriting the operating
expenses, including normal replacement reserves, of the property for valuation
purposes. Finally, the Purchaser capitalized its estimated adjusted net
operating income amount ($927,114) at a 9.5% capitalization rate, resulting in
an estimated gross property value of $9,759,095.

         Based on the individual estimates of the gross values of the
Partnership's properties described above, the Purchaser estimated that the
current aggregate gross real estate value of the Partnership's properties is
$109,168,739 (the "Gross Real Estate Value Estimate"). The property-specific
capitalization rates used by the Purchaser in the valuation estimates
described above were based upon the Purchaser's, IPT's and Insignia's general
knowledge of the revenues and expenses associated with operating multi-family
properties in the markets in which the Partnership's properties are located,
their general knowledge of property values in those markets and their
experience in the real estate market in general.

                                       27
<PAGE>

         Although there are several other methods of estimating the value of
real estate of this type, the Purchaser believes that this approach represents
a reasonable method of estimating the aggregate gross value of the
Partnership's properties (without taking into account the costs of disposing
of the properties), subject to the substantial uncertainties inherent in any
estimate of value. The use of other assumptions, however, particularly as to
the applicable capitalization rate, could produce substantially different
results. None of the Purchaser, IPT or Insignia solicited any offers or
inquiries from prospective buyers of the Partnership's properties in
connection with preparing the Purchaser's estimates of the fair market values
of those properties, and the actual amounts for which the Partnership's
properties might be sold could be significantly higher or significantly lower
than the Purchaser's estimates.

         The Gross Real Estate Value Estimate does not take into account (i)
the debt encumbering the Partnership's properties or the other liabilities of
the Partnership, (ii) cash and other assets held by the Partnership, (iii)
real estate transaction costs that would be incurred on a sale of the
Partnership's properties, such as brokerage commissions and other selling and
closing expenses, (iv) timing considerations or (v) costs associated with
winding up the Partnership. For this reason, the Purchaser considers the Gross
Real Estate Value Estimate to be less meaningful in evaluating the Purchase
Price offered by the Purchaser than its pro forma estimate of the net
liquidation value per Unit described below.

         Purchaser's Pro Forma Estimate of Net Liquidation Value per Unit. The
Purchaser is offering to purchase Units, which are a relatively illiquid
investment, and is not offering to purchase the Partnership's underlying
assets or assume any of its liabilities. Consequently, the Purchaser does not
believe that the per-Unit amount which might me distributed to Limited
Partners following a future sale of all the Partnership's properties
necessarily reflects the present fair value of a Unit. Conversely, the
realizable value of the Partnership's assets clearly is a relevant factor in
determining the price a prudent purchaser would offer for Units. In
considering this factor, the Purchaser made a pro forma calculation of the
amount each Limited Partner might receive in a theoretical orderly liquidation
of the Partnership (which may not be realistically possible, particularly in
the near term, due to real estate market conditions, the general difficulty of
disposing of real estate in a short period of time, and other general economic
factors), based on the Gross Real Estate Value Estimate described above and
the other considerations described below. The Purchaser based its pro forma
liquidation analysis on the Gross Real Estate Value Estimate (and thus on the
Purchaser's estimates of the values of the Partnership's properties described
above), as opposed to the appraised values of the Partnership's properties or
the values estimated in connection with the formation of IPT (as described
above), because the Purchaser believes that the Gross Real Estate Value
Estimate represents the best estimate, based on currently available
information, of the values of the Partnership's properties.

         In estimating the pro forma net liquidation value per Unit, the
Purchaser adjusted its Gross Real Estate Value Estimate of $109,168,739 to
reflect the Partnership's other assets and liabilities (excluding prepaid and
deferred expenses). Specifically, the Purchaser added the amounts of cash,
accounts receivable and escrow deposits shown on the Partnership's unaudited
balance sheet at June 30, 1997 ($5,121,000), and subtracted the mortgage debt
encumbering the Partnership's properties ($72,890,000) and all other
liabilities shown on that balance sheet ($2,184,000). The Purchaser then
deducted from that amount $4,366,750 representing a reserve equal to 4% of the
Gross Real Estate Value Estimate (which represents the Purchaser's estimate of
the probable costs of brokerage commissions, real estate transfer taxes and
other disposition expenses). The result, $34,848,989, represents the
Purchaser's pro forma estimate of the aggregate net liquidation proceeds
(before provision for the costs described in the following sentence) which
could be realized on an orderly liquidation of the Limited Partnership, based
on the assumptions implicit in the calculations described above. The Purchaser
did not, however, deduct any amounts in respect of the legal and other costs
which the Purchaser expects would be incurred in a liquidation, including
costs of negotiating purchase and sale contracts, possibly conducting a
consent solicitation in order to obtain the Limited Partners' approvals for
the sales as may be required by the Limited Partnership Agreement, and winding
up the Partnership, because of the difficulty of estimating those amounts.

         To complete its pro forma estimate of the amount of the theoretical
liquidation proceeds that would be distributable per Unit, the Purchaser then
deducted 2%, which is the percentage allocable to the General Partner in
respect of its non-subordinated interest in the Partnership, and the remaining
$34,152,009 was then divided by the 82,848 Units reported as outstanding by
the General Partner as of August 1, 1997. The resulting estimated pro

                                       28
<PAGE>

forma liquidation value was $412.22 per Unit (the "Estimated Liquidation
Value"), before provision for the legal and other costs of liquidating the
Partnership described in the last sentence of the preceding paragraph.

         The Purchaser's pro forma liquidation analysis described above is
merely theoretical and does not itself reflect the value of the Units because
(i) there is no assurance that any such liquidation in fact will occur in the
foreseeable future and (ii) any liquidation in which the estimated fair market
values described above might be realized would take an extended period of time
(at least a year, and quite possibly significantly longer), during which time
the Partnership and its partners would continue to be exposed to the risk of
fluctuations in asset values because of changing market conditions and other
factors. For any property sales in which the Partnership is required to
indemnify the buyer for matters arising after the closing, a portion of the
sales proceeds could be held by the Partnership until all possible claims were
satisfied, further extending the delay in the receipt by the Limited Partners
of liquidation proceeds. In light of these factors, the Purchaser (which is an
affiliate of the General Partner) believes the actual current value of the
Units is substantially less than its estimate of the Estimated Liquidation
Value. Conversely, there is a substantial possibility that the per-Unit value
realized in an orderly liquidation could be greater than the Estimated
Liquidation Value. A reduction in either operating expenses or capital
expenditures from the levels reflected in the property operating statements
for the six months ending June 30, 1997 would result in a higher liquidation
value under the method described above. Similarly, a higher liquidation value
would result if a buyer applied lower capitalization rates (reflecting a
willingness to accept a lower rate of return on its investment) to the
applicable net operating income generated by the Partnership's properties than
the capitalization rates applied by the Purchaser. For example, a 5% increase
or decrease in the value of the Partnership's properties would produce a
corresponding increase or decrease in the Estimated Liquidation Value of
approximately $61.98 per Unit. Furthermore, the analysis described above is
based on a series of assumptions, some of which may not be correct.
Accordingly, this analysis should be viewed merely as indicative of the
Purchaser's approach to valuing Units and not as any way predictive of the
likely result of any future transactions.

         SECTION 14. CONDITIONS OF THE OFFER. Notwithstanding any other term
of the Offer, the Purchaser (which is an affiliate of the General Partner)
will not be required to accept for payment or to pay for any Units tendered if
all authorizations, consents, orders or approvals of, or declarations or
filings with, or expirations of waiting periods imposed by, any court,
administrative agency or commission or other governmental authority or
instrumentality, domestic or foreign, necessary for the consummation of the
transactions contemplated by the Offer shall not have been filed, occurred or
been obtained. Furthermore, notwithstanding any other term of the Offer and in
addition to the Purchaser's right to withdraw the Offer at any time before the
Expiration Date, the Purchaser (which is an affiliate of the General Partner)
will not be required to accept for payment or pay for any Units not
theretofore accepted for payment or paid for and may terminate or amend the
Offer as to such Units if, at any time on or after the date of the Offer and
before the Expiration Date, any of the following conditions exists:

         (a) a preliminary or permanent injunction or other order of any
federal or state court, government or governmental authority or agency shall
have been issued and shall remain in effect which (i) makes illegal, delays or
otherwise directly or indirectly restrains or prohibits the making of the
Offer or the acceptance for payment, purchase of or payment for any Units by
the Purchaser (which is an affiliate of the General Partner), (ii) imposes or
confirms limitations on the ability of the Purchaser effectively to exercise
full rights of ownership of any Units, including without limitation the right
to vote any Units acquired by the Purchaser pursuant to the Offer or otherwise
on all matters properly presented to the Partnership's Limited Partners, (iii)
requires divestiture by the Purchaser of any Units, (iv) causes any material
diminution of the benefits to be derived by the Purchaser as a result of the
transactions contemplated by the Offer, or (v) might materially adversely
affect the business, properties, assets, liabilities, financial condition,
operations, results of operations or prospects of the Purchaser or the
Partnership;

         (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, which might, 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 of the Offer to Purchase, in the business, properties, assets,
liabilities, financial condition, operations, results of operations or

                                       29
<PAGE>

prospects of the Partnership, which is or may be materially adverse to the
Partnership, or the Purchaser (which is an affiliate of the General Partner)
shall have become aware of any fact that does or may have a material adverse
effect on the value of the Units;

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

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

         The foregoing conditions are for the sole benefit of the Purchaser
(which is an affiliate of the General Partner) and may be asserted by the
Purchaser regardless of the circumstances giving rise to such conditions or
may be waived by the Purchaser in whole or in part at any time and from time
to time in its sole discretion. Any determination by the Purchaser (which is
an affiliate of the General Partner) concerning the events described above
will be final and binding upon all parties.

         SECTION 15. CERTAIN LEGAL MATTERS.

         General. The Purchaser (which is an affiliate of the General Partner)
is not aware of any filings, approvals or other actions by any domestic or
foreign governmental or administrative agency that would be required prior to
the acquisition of Units by the Purchaser (which is an affiliate of the
General Partner) pursuant to the Offer, other than the filing of a Tender
Offer Statement on Schedule 14D-1 with the Commission (which has already been
filed) and any required amendments thereto. Should any such approval or other
action be required, it is the Purchaser's present intention that such
additional approval or action would be sought. Although there is no present
intent to delay the purchase of Units tendered pursuant to the Offer pending
receipt of any such additional approval or the taking of any such action,
there can be no assurance that any such additional approval or action, if
needed, would be obtained without substantial conditions or that adverse
consequences might not result to the Partnership's business, or that certain
parts of the Partnership's business might not have to be disposed of or other
substantial conditions complied with in order to obtain such approval or
action, any of which could cause the Purchaser (which is an affiliate of the
General Partner) to elect to terminate the Offer without purchasing Units
thereunder.

         Antitrust. The Purchaser (which is an affiliate of the General
Partner) does not believe that the Hart-Scott- Rodino Antitrust Improvements
Act of 1976, as amended, is applicable to the acquisition of Units
contemplated by the Offer.

         Margin Requirements. The Units are not "margin securities" under the
regulations of the Board of Governors of the Federal Reserve System and,
accordingly, those regulations generally are not applicable to the Offer.

                                       30
<PAGE>

         SECTION 16. FEES AND EXPENSES. Except as set forth in this Section
16, the Purchaser (which is an affiliate of the General Partner) will not pay
any fees or commissions to any broker, dealer or other person for soliciting
tenders of Units pursuant to the Offer. The Purchaser (which is an affiliate
of the General Partner) has retained Beacon Hill Partners, Inc. to act as
Information Agent and Harris Trust Company of New York to act as Depositary in
connection with the Offer. The Purchaser (which is an affiliate of the General
Partner) will pay the Information Agent and the Depositary reasonable and
customary compensation for their respective services in connection with the
Offer, plus reimbursement for out-of-pocket expenses, and has agreed to
indemnify the Information Agent and the Depositary against certain liabilities
and expenses in connection therewith, including liabilities under the federal
securities laws. The Purchaser (which is an affiliate of the General Partner)
will also pay all costs and expenses of printing and mailing the Offer and its
legal fees and expenses.

         SECTION 17. MISCELLANEOUS. The Purchaser (which is an affiliate of
the General Partner) is not aware of any jurisdiction in which the making of
the Offer is not in compliance with applicable law. If the Purchaser (which is
an affiliate of the General Partner) becomes aware of any jurisdiction in
which the making of the Offer would not be in compliance with applicable law,
the Purchaser will make a good faith effort to comply with any such law. If,
after such good faith effort, the Purchaser (which is an affiliate of the
General Partner) cannot comply with any such law, the Offer will not be made
to (nor will tenders be accepted from or on behalf of) Limited Partners
residing in such jurisdiction. In those jurisdictions whose securities or blue
sky laws require the Offer to be made by a licensed broker or dealer, the
Offer will be deemed to be made on behalf of the Purchaser (which is an
affiliate of the General Partner) by one or more registered brokers or dealers
licensed under the laws of that jurisdiction.

         No person has been authorized to give any information or to make any
representation on behalf of the Purchaser (which is an affiliate of the
General Partner) not contained in this Offer to Purchase or in the Assignment
of Partnership Interest and, if given or made, such information or
representation must not be relied upon as having been authorized.

         The Purchaser (which is an affiliate of the General Partner), IPLP,
IPT and Insignia have filed with the Commission a Tender Offer Statement on
Schedule 14D-1, pursuant to Rule 14d-3 under the Exchange Act, furnishing
certain additional information with respect to the Offer, and may file
amendments thereto. The Schedule 14D-1 and any amendments thereto, including
exhibits, may be inspected and copies may be obtained at the same places and
in the same manner as set forth in Section 9 (except that they will not be
available at the regional offices of the Commission).


                                                 IPLP ACQUISITION I LLC

AUGUST 28, 1997

                                       31
<PAGE>

                                   SCHEDULE I

                           TRANSACTIONS IN THE UNITS
                    EFFECTED BY IPLP WITHIN THE PAST 60 DAYS



                                   Number of                       Price
      DATE                      Units Purchased                   Per Unit
      ----                      ---------------                   --------

    07/08/97                           15                         $244.00

    07/09/97                           10                         $145.00

    07/22/97                           21                         $235.00

    07/23/97                            1                         $257.00

    08/12/97                           10                         $215.00


                                      S-1
<PAGE>

                                  SCHEDULE II

              INFORMATION REGARDING THE MANAGERS OF THE PURCHASER


Set forth in the table below are the name and the present principal
occupations or employment and the name, principal business and address of any
corporation or other organization in which such occupation or employment is
conducted, and the five-year employment history of each of the managers of the
Purchaser. Each person identified below is employed by Insignia and is a
United States citizen. The principal business address of the Purchaser and,
unless otherwise indicated, the business address of each person identified
below, is One Insignia Financial Plaza, Greenville, South Carolina 29602.



                                       PRESENT PRINCIPAL OCCUPATION
                                            OR EMPLOYMENT AND
NAME                                   FIVE-YEAR EMPLOYMENT HISTORY
- ----                                   ----------------------------

Jeffrey P. Cohen             Jeffrey P. Cohen has been a Manager of the
  375 Park Avenue            Purchaser since its inception in August 1997. For
  Suite 3401                 additional information regarding Mr. Cohen, see
  New York, NY 10152         Schedule III.


John K. Lines                John K. Lines has been a Manager of the Purchaser
                             since its inception in August 1997. For additional
                             information regarding Mr. Lines, see Schedules III
                             and IV.

Ronald Uretta                Ronald Uretta has been a Manager of the Purchaser
                             since its inception in August 1997. For additional
                             information regarding Mr. Uretta, see Schedules
                             III and IV.

                                      S-2
<PAGE>

                                  SCHEDULE III

                           INFORMATION REGARDING THE
                     TRUSTEES AND EXECUTIVE OFFICERS OF IPT


Set forth in the table below are the name and the present principal
occupations or employment and the name, principal business and address of any
corporation or other organization in which such occupation or employment is
conducted, and the five-year employment history of each of the trustees and
executive officers of IPT. Each person identified below is employed by
Insignia and is a United States citizen. The principal business address of IPT
and, unless otherwise indicated, the business address of each person
identified below, is One Insignia Financial Plaza, Greenville, South Carolina
29602. Trustees are identified by an asterisk.


                                       PRESENT PRINCIPAL OCCUPATION
                                            OR EMPLOYMENT AND
NAME                                   FIVE-YEAR EMPLOYMENT HISTORY
- ----                                   ----------------------------

Andrew                       L. Farkas* Andrew L. Farkas has served as a
                             Trustee of IPT since December 1996, and has
                             served as Chairman of the Board of Trustees of
                             IPT since January 1997. For additional
                             information regarding Mr. Farkas, see Schedule
                             IV.

James A. Aston*              James A. Aston has served as a Trustee and
                             President of IPT since its inception in May 1996.
                             For additional information regarding Mr. Aston,
                             see Schedule IV.

Frank M. Garrison*           Frank M. Garrison has served as a Trustee of IPT
  102 Woodmont Boulevard     since December 1996. Mr. Garrison also served as
  Suite 400                  an Executive Managing Director of IPT from January
  Nashville, TN 37205        1997 to April 1997. For additional information
                             regarding Mr. Garrison, see Schedule IV.

Jeffrey P. Cohen             Jeffrey P. Cohen has served as a Senior Vice
  375 Park Avenue            President of IPT since August 1997, and served as
  Suite 3401                 a Vice President of IPT from June 1997 until
  New York, NY 10152         August 1997. Since April 1997, Mr. Cohen's
                             principal occupation has been to serve as a
                             Senior Vice President -- Investment Banking of
                             Insignia. Prior to April 1997, Mr. Cohen's
                             principal occupation was as an attorney with the
                             law firm of Rogers & Wells, New York, New York.

William D. Falls             William D. Falls has served as the Controller of
                             IPT since August 1997. Since April 1995, Mr.
                             Falls' principal occupation has been to serve as
                             an accountant with Insignia. Prior to April 1995,
                             Mr. Falls' principal occupation was as a senior
                             auditor with the accounting firm of Ernst & Young
                             LLP.

William H. Jarrard, Jr.      William H. Jarrard, Jr. has served as a Senior
                             Vice President of IPT since August 1997, and
                             served as Vice President and Director of
                             Operations of IPT from December 1996 until August
                             1997. For additional information regarding Mr.
                             Jarrard, see Schedule IV.

John K. Lines                John K. Lines has served as Secretary of IPT since
                             December 1996, and has served as a Senior Vice
                             President of IPT since August 1997. Mr. Lines
                             served as a Vice President IPT from May 1996 until
                             August 1997. For additional information regarding
                             Mr. Lines, see Schedule IV.

                                      S-3
<PAGE>

                                       PRESENT PRINCIPAL OCCUPATION
                                            OR EMPLOYMENT AND
NAME                                   FIVE-YEAR EMPLOYMENT HISTORY
- ----                                   ----------------------------

Ronald Uretta                Ronald Uretta has served as Treasurer of IPT since
                             December 1996, and has served as a Senior Vice
                             President of IPT since August 1997. Mr. Uretta
                             served as a Vice President of IPT from December
                             1996 until August 1997 and as Chief Financial
                             Officer of IPT from May 1996 until December 1996.
                             For additional information regarding Mr. Uretta,
                             see Schedule IV.

Carroll D. Vinson            Carroll D. Vinson has served as Chief Operating
                             Officer of IPT since May 1997. Since August 1994,
                             Mr. Vinson's principal occupation has been to
                             serve as President of the various corporate
                             general partners of partnerships controlled by
                             Metropolitan Asset Enhancement, L.P., which is an
                             affiliate of Insignia.

                                      S-4
<PAGE>

                                  SCHEDULE IV

                           INFORMATION REGARDING THE
                  DIRECTORS AND EXECUTIVE OFFICERS OF INSIGNIA


Set forth in the table below are the name and the present principal
occupations or employment and the name, principal business and address of any
corporation or other organization in which such occupation or employment is
conducted, and the five-year employment history of each of the directors and
executive officers of Insignia. Unless otherwise indicated, each person
identified below is employed by Insignia and is a United States citizen. The
principal business address of Insignia and, unless otherwise indicated, the
business address of each person identified below, is One Insignia Financial
Plaza, Greenville, South Carolina 29602. Directors are identified by an
asterisk.


                                       PRESENT PRINCIPAL OCCUPATION
                                            OR EMPLOYMENT AND
NAME                                   FIVE-YEAR EMPLOYMENT HISTORY
- ----                                   ----------------------------

Andrew L. Farkas*            Andrew L. Farkas has been a Director and Chairman,
                             President and Chief Executive Officer of Insignia
                             since its inception in January 1991. Mr. Farkas
                             has also been President of Metropolitan Asset
                             Group, Ltd. ("MAG"), a real estate investment
                             banking firm, since 1983.

Robert J. Denison*           Robert J. Denison has been a Director of Insignia
  1212 North Summit Drive    since May 1996. For more than the past five years,
  Santa Fe, NM 87501         Mr. Denison's principal occupation has been as a
                             General Partner of First Security Company II,
                             L.P., an investment advisory firm.

Robin L. Farkas*             Robin L. Farkas has been a Director of Insignia
  730 Park Avenue            since August 1993. Mr. Farkas is the retired
  New York, NY 10021         Chairman of the Board and Chief Executive Officer
                             of Alexander's Inc., a real estate company. He
                             also serves as a director of Refac Technology
                             Development Corporation, Noodle Kiddoodle, and
                             Containerways International Ltd.

Merril M. Halpern*           Merril M. Halpern has been a Director of Insignia
  535 Madison Avenue         since August 1993. For more than the past five
  New York, NY 10022         years, Mr. Halpern's principal occupation has been
                             as Chairman of the Board of Directors and Co-Chief
                             Executive Officer of Charterhouse Group
                             International, Inc., a privately-owned investment
                             firm which, among other things, actively engages
                             in making private equity investments in a broad
                             range of industrial and service companies located
                             primarily in the United States. Mr. Halpern is
                             also a director of American Disposal Services,
                             Inc., Designer Holdings Ltd. and Microwave Power
                             Devices, Inc.

Robert G. Koen*              Robert G. Koen has been a Director of Insignia
  125 West 55th Street       since August 1993. Since February 1996, Mr. Koen
  New York, NY 10019         has been a partner in the law firm of Akin, Gump,
                             Strauss, Hauer & Feld, which represents Insignia
                             and certain of its affiliates from time to time.
                             From January 1991 to February 1996, Mr. Koen was a
                             partner in the law firm LeBoeuf, Lamb, Greene &
                             MacRae.

Michael I. Lipstein*         Michael I. Lipstein has been a Director of
  110 East 59th Street       Insignia since August 1993. For more than the past
  New York, NY 10022         five years, Mr. Lipstein's principal occupation
                             has been as a self-employed consultant in the
                             real estate business, including ownership,
                             management and lending.

                                      S-5
<PAGE>

                                       PRESENT PRINCIPAL OCCUPATION
                                            OR EMPLOYMENT AND
NAME                                   FIVE-YEAR EMPLOYMENT HISTORY
- ----                                   ----------------------------

Buck Mickel*                 Buck Mickel has been a Director of Insignia since
  301 N. Main Street         August 1993. For more than the past five years,
  Greenville, SC 29601       Mr. Mickel's principal occupation has been to
                             serve as Chairman of the Board and Chief
                             Executive Officer of RSI Holdings, a company
                             which distributes outdoor equipment. Mr. Mickel
                             is also a director of Fluor Corporation, The
                             Liberty Corporation, NationsBank Corporation,
                             Emergent Group, Inc., Delta Woodside Industries,
                             Inc., Duke Power Company, and Textile Hall
                             Corporation.

James A. Aston               James A. Aston's principal employment has been
                             with Insignia for more than the past five years.
                             Mr. Aston currently serves as Chief Financial
                             Officer of Insignia (since August 1996) and with
                             the Office of the Chairman (since July 1994).

Albert J. Frazia             Albert Frazia has been a Senior Vice President --
                             Human Resources of Insignia since August 1997.
                             Prior to August 1997, Mr. Frazia's principal
                             employment for more than the prior five years was
                             as Director -- Human Resources of E&Y Kenneth
                             Leventhal Real Estate Group, New York, New York.

Frank M. Garrison            Frank M. Garrison's principal employment has been
  102 Woodmont Boulevard     with Insignia for more than the past five years.
  Suite 400                  Mr. Garrison currently serves as an Executive
  Nashville, TN 37205        Managing Director of Insignia (since July 1994)
                             and as President of Insignia Financial Services, a
                             division of Insignia (since July 1994).

Jeffrey L. Goldberg          Jeffrey L. Goldberg's principal employment has
  375 Park Avenue            been with Insignia for more than the past five
  Suite 3401                 years. Mr. Goldberg currently serves as a Managing
  New York, NY 10152         Director -- Investment Banking of Insignia (since
                             July 1994).


Edward S. Gordon             Edward S. Gordon has been with the Office of the
  200 Park Avenue            Chairman of Insignia since July 1996. Prior to
  New York, NY 10166         July 1996, Mr. Gordon's principal employment for
                             more than the prior five years was as a founder
                             and Chairman of Edward S. Gordon Company,
                             Incorporated ("ESG"), a commercial property
                             management and brokerage firm located in New
                             York, New York that was acquired by Insignia in
                             June 1996.

Albert H. Gossett            Albert H. Gossett's principal employment has been
                             with Insignia for more than the past five years.
                             Mr. Gossett currently serves as a Senior Vice
                             President of Insignia (since July 1994) and as
                             Chief Information Officer of Insignia (since
                             January 1991).

Henry Horowitz               Henry Horowitz's principal employment has been
                             with Insignia since January 1993. Mr. Horowitz
                             currently serves as an Executive Managing Director
                             of Insignia (since June 1994) and Chief Operating
                             Officer of Insignia Commercial Group (since
                             January 1997). From January 1987 to January 1993,
                             Mr. Horowitz's principal employment was as Chief
                             Executive Officer of First Resource Realty, Inc.,
                             a commercial property management organization
                             located in Oklahoma that Insignia acquired in
                             January 1993.

William H. Jarrard, Jr.      William H. Jarrard, Jr.'s principal employment has
                             been with Insignia for more than the past five
                             years. Mr. Jarrard currently serves as Managing
                             Director -- Partnership Administration of Insignia
                             (since January 1994).

                                      S-6
<PAGE>

                                       PRESENT PRINCIPAL OCCUPATION
                                            OR EMPLOYMENT AND
NAME                                   FIVE-YEAR EMPLOYMENT HISTORY
- ----                                   ----------------------------

Neil Kreisel                 Neil Kreisel has been an Executive Managing
  909 Third Avenue           Director of Insignia since September 1995 and
  New York, NY 10022         President of Insignia Residential Group since
                             September 1997. Prior to September 1995, Mr.
                             Kreisel's principal occupation was to serve as
                             President and Chief Executive Officer of Kreisel
                             Company, Inc., a residential property management
                             firm located in New York, New York which Insignia 
                             acquired in September 1995.

John K. Lines                John K. Lines has been General Counsel of Insignia
                             since June 1994 and Secretary since July 1994.
                             From May 1993 until June 1994, Mr. Lines'
                             principal employment was as Assistant General
                             Counsel and Vice President of Ocwen Financial
                             Corporation, a thrift holding company located in
                             West Palm Beach, Florida. From October 1991 until
                             April 1993, Mr. Lines' principal employment was as
                             Senior Attorney of Banc One Corporation, a bank
                             holding company in Columbus, Ohio.

Martha Long                  Martha Long has been a Senior Vice President --
                             Finance of Insignia since January 1997 and
                             Controller of Insignia since June 1994. Prior to
                             June 1994, Ms. Long was Senior Vice President and
                             Controller of The First Savings Bank located in
                             Greenville, South Carolina.

Stephen C. Schoenbaechler    Stephen C. Schoenbaechler's principal employment
                             has been with Insignia for more than the past five
                             years. Mr. Schoenbaechler currently serves as a
                             Senior Vice President -- Investment Banking of
                             Insignia (since April 1997).

Thomas R. Shuler             Thomas R. Shuler's principal employment has been
                             with Insignia for more than the past five years.
                             Mr. Shuler currently serves as Chief Operating
                             Officer of Insignia Residential Group (since
                             January 1997).

Stephen B. Siegel            Stephen B. Siegel has been an Executive Managing
  200 Park Avenue            Director of Insignia since July 1996 and President
  New York, NY 10166         of Insignia Commercial Group since January 1997.
                             From February 1992 until July 1996, Mr. Siegel's
                             principal employment was as President of ESG.

Ronald Uretta                Ronald Uretta's principal employment has been with
                             Insignia for more than the past five years. Mr.
                             Uretta currently serves as Chief Operating Officer
                             (since August 1996) and Treasurer (since January
                             1992) of Insignia.

                                      S-7
<PAGE>

                                   SCHEDULE V

                                IPT PARTNERSHIPS


                             % OF LIMITED PARTNER
PARTNERSHIP NAME                                   INTERESTS OWNED BY IPLP(a)
- ----------------                                   --------------------------

Consolidated Capital Growth Fund                              39.2%
Consolidated Capital Institutional Properties                 25.1%
Consolidated Capital Properties/2                              1.7%
Consolidated Capital Institutional Properties/3               11.1%
Consolidated Capital Properties III                           25.0%
Consolidated Capital Properties IV                            19.3%
Consolidated Capital Properties V                             (b)
Consolidated Capital Properties VI                            22.9%
Shelter Properties I Limited Partnership                      39.2%
Shelter Properties II Limited Partnership                     33.1%
Shelter Properties III Limited Partnership                    33.7%
Shelter Properties IV Limited Partnership(c)                  (b)
Shelter Properties V Limited Partnership                      38.1%
Shelter Properties VI Limited Partnership                     27.1%
Shelter Properties VII Limited Partnership                     1.8%
National Property Investors III                               44.6%
National Property Investors 4                                 54.1%
National Property Investors 5                                 45.0%
National Property Investors 6                                 43.6%
National Property Investors 7                                 41.9%
National Property Investors 8                                 37.0%
Century Properties Fund XIV                                   41.3%
Century Properties Fund XV                                    39.6%
Century Properties Fund XVI                                   36.6%
Century Properties Fund XVII                                  34.6%
Century Properties Fund XVIII                                 29.0%
Century Properties Fund XIX                                   28.2%
Century Properties Fund XX                                    (b)
Century Properties Growth Fund XXII                           20.8%
Century Pension Income Fund XXIII                             (b)
Century Pension Income Fund XXIV                              (b)
Johnstown/Consolidated Income Partners                         9.1%
Johnstown/Consolidated Income Partners/2                      (b)
Davidson Growth Plus, L.P.                                     8.5%
Multi-Benefit Realty Fund 87-1                                (b)
U.S. Realty Partners, L.P.                                    (b)
Fox Strategic Housing Income Partners                         (b)

- -------------------
(a) As of August 15, 1997.
(b) Indicates that less than 1% of the outstanding limited partner interests
    are owned by IPLP.
(c) IPLP holds an option to acquire approximately 31.0% of the limited partner
    interests in Shelter Properties IV from Insignia and its affiliates, in
    exchange for additional units of limited partner interest in IPLP. This
    option is exercisable by IPT on or before December 31, 1997, and IPT
    presently expects that it will exercise the option before it expires.

                                      S-8
<PAGE>

         Manually signed copies of the Assignment of Partnership Interest will
be accepted. The Assignment of Partnership Interest and any other required
documents should be sent or delivered by each Limited Partner or such Limited
Partner's broker, dealer, bank, trust company or other nominee to the
Depositary as set forth below.


                        The Depositary for the Offer is:

                        HARRIS TRUST COMPANY OF NEW YORK


                By Mail:                     By Hand/Overnight Delivery:

          Wall Street Station                      Receive Window
             P.O. Box 1023                   77 Water Street, 5th Floor
     New York, New York 10268-1023            New York, New York 10005


                                   Telephone:

                                 (212) 701-7624


         Questions and requests for assistance or for additional copies of
this Offer to Purchase and the Assignment of Partnership Interest may be
directed to the Information Agent at its telephone number and address listed
below. You may also contact your broker, dealer, bank, trust company or other
nominee for assistance concerning the Offer.



                    The Information Agent for the Offer is:

                           BEACON HILL PARTNERS, INC.

                                90 Broad Street
                                   20th Floor
                            New York, New York 10004

                                 (800) 854-9486
                                  (Toll Free)

                                 (212) 843-8500
                                 (Call Collect)


<PAGE>

                      ASSIGNMENT OF PARTNERSHIP INTEREST
          FOR THE TENDER OF UNITS OF LIMITED PARTNERSHIP INTEREST IN
                      CENTURY PROPERTIES GROWTH FUND XXII
            PURSUANT TO THE OFFER TO PURCHASE DATED AUGUST 28, 1997

- ------------------------------------------------------------------------------
    THE OFFER, WITHDRAWAL RIGHTS AND PRORATION PERIOD WILL EXPIRE AT  12:00
  MIDNIGHT, NEW YORK TIME, ON SEPTEMBER 25, 1997, UNLESS THE OFFER IS EXTENDED
- ------------------------------------------------------------------------------









                       The Depositary for the Offer is:
                       HARRIS TRUST COMPANY OF NEW YORK

            By Mail:                              By Hand/Overnight Delivery:

      Wall Street Station                               Receive Window
        P.O. Box 1023                              77 Water Street, 5th Floor
   New York, New York 10268-1023                    New York, New York 10005

    IF YOU HAVE ANY QUESTIONS OR NEED ASSISTANCE IN COMPLETING THIS ASSIGNMENT
OF PARTNERSHIP INTEREST, PLEASE CALL OUR INFORMATION AGENT, BEACON HILL
PARTNERS, TOLL FREE AT (800) 854-9486.

    DELIVERY OF THIS ASSIGNMENT OF PARTNERSHIP INTEREST OR ANY OTHER REQUIRED
DOCUMENTS TO AN ADDRESS OTHER THAN THE ONE SET FORTH ABOVE DOES NOT CONSTITUTE
VALID DELIVERY.
              PLEASE CAREFULLY READ THE ACCOMPANYING INSTRUCTIONS

Ladies and Gentlemen:

    The undersigned hereby tenders to IPLP Acquisition I LLC, a Delaware
limited liability company (the "Purchaser"), the number of the undersigned's
units of limited partnership interest ("Units") in Century Properties Growth
Fund XXII, a California limited partnership (the "Partnership"), specified
below, at a price of $275 per Unit (the "Purchase Price"), net to the seller
in cash, upon the terms and subject to the conditions set forth in the offer
to purchase dated August 28, 1997 (the "Offer to Purchase"), receipt of which
is hereby acknowledged, and in this Assignment of Partnership Interest (which,
together with any supplements or amendments, collectively constitute the
"Offer"). The undersigned understands and agrees that the Purchase Price will
automatically be reduced by the aggregate amount of distributions per Unit, if
any, made by the Partnership on or after August 28, 1997 and prior to the date
on which the Purchaser pays for the Units purchased pursuant to the Offer.
Holders of Units ("Limited Partners") who tender their Units will not be
obligated to pay any commissions or Partnership transfer fees, which
commissions and Partnership transfer fees, if any, will be borne by the
Purchaser. The Purchaser reserves the right to transfer or assign, in whole or
from time to time in part, to one or more of its affiliates, the right to
purchase Units tendered pursuant to the Offer.

    Subject to and effective upon acceptance for payment of and payment for
the Units tendered hereby, the undersigned hereby sells, assigns and transfers
to or upon the order of the Purchaser all right, title and interest in and to
all of the Units tendered hereby. The undersigned understands that upon
acceptance for payment of and payment for the tendered Units, the Purchaser
will be entitled to seek admission to the Partnership as a substituted Limited
Partner in substitution for the undersigned as to all the tendered Units.

    The undersigned irrevocably appoints the Purchaser and its managers and
designees as the attorneys-in-fact and proxies of the undersigned, each with
full power of substitution, to exercise all voting and other rights with
respect to the Units tendered by the undersigned and purchased by the
Purchaser. Such power of attorney and proxy shall be considered coupled with
an interest in the tendered Units and is irrevocable. When the Units tendered
hereby are accepted for payment pursuant to the Offer, all prior proxies and
powers given by the undersigned with respect to the Units will, without
further action, be revoked, and no subsequent proxies or powers may be given
(and if given will not be effective). The Purchaser and its managers and
designees will, with respect to the Units, be empowered to exercise all voting
and other rights of the undersigned as they in their sole discretion may deem
proper, whether at any meeting of the Partnership's Limited Partners, by
written consent or otherwise, subject to the restrictions in the Limited
Partnership Agreement of the Partnership. The foregoing proxy and power may be
exercised by the Purchaser or any of the other persons referred to above
acting alone.

    In addition to and without limiting the generality of the foregoing, the
undersigned hereby irrevocably (a) appoints the Purchaser and its managers and
designees (each an "Agent") as the undersigned's attorneys-in-fact, each with
full power of substitution, with an irrevocable instruction to the Agent to
execute all or any instrument of transfer and/or other documents in the
Agent's discretion in relation to the Units tendered hereby and accepted for
payment by the Purchaser, and to do all such other acts and things as may in
the opinion of the Agent be necessary or expedient for the purpose of, or in
connection with, the undersigned's acceptance of the Offer and to vest in the
Purchaser, or as it may direct, those Units, effective when, and only to the
extent that, the Purchaser accepts the tendered Units for payment; (b)
authorizes and requests the Partnership and general partner (the "General
Partner") to take any and all acts as may be required to effect the transfer
of the undersigned's Units to the Purchaser (or its designee) and admit the

<PAGE>

Purchaser (or its designee) as a substituted Limited Partner in the
Partnership; (c) assigns to the Purchaser and its assigns all of the right,
title and interest of the undersigned in and to any and all distributions made
by the Partnership from and after the expiration of the Offer in respect of
the Units tendered by the undersigned; (d) grants to the Purchaser and its
assigns the right to receive any and all distributions made by the Partnership
on or after the date on which the Purchaser pays for the Units tendered by the
undersigned (regardless of the record date for any such distribution), and to
receive all benefits and otherwise exercise all rights of beneficial ownership
of such Units; (e) empowers the Purchaser and the Agent to execute and deliver
to the General Partner a change of address form instructing the General
Partner to send any and all future distributions to the address specified in
the form, and to endorse any check payable to or upon the order of such
Limited Partner representing a distribution to which the Purchaser is entitled
pursuant to the terms of the Offer, in each case in the name and on behalf of
the tendering Limited Partner; and (f) agrees not to exercise any rights
pertaining to the Units without the prior consent of the Purchaser.

    The undersigned hereby represents and warrants that the undersigned owns
the Units tendered hereby and has full power and authority to validly tender,
sell, assign and transfer the Units tendered hereby and that when the same are
purchased by the Purchaser, the Purchaser 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 Units will not be subject
to any adverse claims. The undersigned will, upon request, execute and deliver
any additional documents deemed by the Purchaser to be necessary or desirable
to complete the sale, assignment and transfer of the Units tendered hereby.

    The undersigned understands that a tender of Units pursuant to the
procedures described in the Offer to Purchase and in the Instructions to this
Assignment of Partnership Interest will constitute a binding agreement between
the undersigned and the Purchaser upon the terms and subject to the conditions
of the Offer. All authority herein conferred or agreed to be conferred shall
survive the death or incapacity of the undersigned, and any obligation of the
undersigned hereunder shall be binding upon the heirs, personal
representatives, successors and assigns of the undersigned.

    THIS TENDER IS IRREVOCABLE, EXCEPT THAT UNITS TENDERED PURSUANT TO THE
OFFER MAY BE WITHDRAWN AS DESCRIBED IN SECTION 4 OF THE OFFER TO PURCHASE.


<PAGE>


<TABLE>
                                                  PLEASE COMPLETE ALL SHADED AREAS
                                                   SIGN HERE TO TENDER YOUR UNITS
<S>                                                             <C>

B
O
X

A


         
- ----------------------------------------------------------------------------------------------------------------------------------
The undersigned hereby tenders the number of Units specified below pursuant to the terms of the Offer. The undersigned hereby
certifies, under penalties of perjury, that the information and representations provided in Boxes A, B and C of this Assignment of
Partnership Interest, which have been duly completed by the undersigned, are true and correct as of the date hereof.


X ________________________________________________________       ADDRESS: ________________________________________________________


X ________________________________________________________       _________________________________________________________________
               SIGNATURE(S) OF LIMITED PARTNER                                                 (INCLUDE ZIP CODE)

                                                                (THE ADDRESS PROVIDED ABOVE MUST BE THE REGISTERED ADDRESS OF THE
                                                                LIMITED PARTNER)

DATE:_____________________________________________________       ______________________________     ______________________________
                                                                             AREA CODE AND              SOCIAL SECURITY NUMBER
     (MUST BE SIGNED BY REGISTERED LIMITED PARTNER EXACTLY AS              TELEPHONE NUMBER             OR TAXPAYER IDENTIFICATION
NAME(S) APPEAR(S) IN THE PARTNERSHIP'S RECORDS.  IF SIGNATURE
IS BY AN OFFICER OF A CORPORATION, ATTORNEY-IN-FACT, AGENT,
EXECUTOR, ADMINISTRATOR, TRUSTEE, GUARDIAN OR OTHER PERSON(S)    NUMBER OF                         NUMBER OF
ACTING IN FIDUCIARY OR REPRESENTATIVE CAPACITY, PLEASE           UNITS TENDERED:_____________      UNITS OWNED:____________
COMPLETE THE LINE CAPTIONED "CAPACITY (FULL TITLE)"
AND SEE INSTRUCTION 5.)

PRINT NAME(S):____________________________________________

              ____________________________________________       (If no indication is given, all Units owned of record by the
                                                                  Limited Partner will be deemed tendered.)
CAPACITY (FULL TITLE):____________________________________

- ----------------------------------------------------------------------------------------------------------------------------------
                                                        GUARANTEE OF SIGNATURE(S)


AUTHORIZED SIGNATURE:______________________________________      NAME OF FIRM:________________________________________________

NAME:______________________________________________________      ADDRESS:_____________________________________________________

DATE:______________________________________________________      AREA CODE AND TEL. NO.:______________________________________
- ---------------------------------------------------------------------------------------------------------------------------------

                                                             IMPORTANT!
                                  LIMITED PARTNERS MUST ALSO COMPLETE BOTH BOX B AND BOX C BELOW.



B
O
X

B

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


SUBSTITUTE           PART 1-- PLEASE PROVIDE YOUR TIN IN THE BOX AT RIGHT AND                       _____________________________
Form W-9             CERTIFY BY SIGNING AND DATING BELOW                                            Social Security Number(s) or
Department of                                                                                      Employer Identification Number
the Treasury
Internal Revenue Service
                   ---------------------------------------------------------------------------------------------------------------


PAYER'S              PART 2-- Certification-- Under penalties of perjury, I certify that: (1) The number shown on this form is my
REQUEST FOR          correct Taxpayer Identification Number (or I am waiting for a number to be issued to me) and (2) I am not
TAXPAYER             subject to back-up withholding either because I have not been notified by the Internal Revenue Service
IDENTIFICATION       ("IRS") that I am subject to back-up withholding as a result of failure to report all interest or dividends,
NUMBER (TIN)         or the IRS has notified me that I am no longer subject to back-up withholding.
                   ---------------------------------------------------------------------------------------------------------------

                      Certification Instructions -- You must cross out item (2) above if you have been             PART 3 -         
                      notified by the IRS that you are subject to back-up withholding because of                   AWAITING TIN [ ] 
                      underreporting interest or dividends on your tax return. However, if after being        
                      notified by the IRS that you were subject to back-up withholding you received another   
                      notification from the IRS that you are no longer subject to back-up withholding, do not 
                      cross out item (2).                                                                          

                     SIGNATURE:____________________________________________________      DATE:_________________________________

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

<PAGE>



                                       CERTIFICATE OF AWAITING TAXPAYER IDENTIFICATION NUMBER
                                   *(TO BE COMPLETED ONLY IF THE BOX IN PART 3 ABOVE IS CHECKED)

         I certify under penalties of perjury that a taxpayer identification number has not been issued to me, and either (a) I
have mailed or delivered an application to receive a taxpayer identification number to the appropriate Internal Revenue Service
Center or Social Security Administration Office, or (b) I intend to mail or deliver an application in the near future. I 
understand that if I do not provide a taxpayer identification number within sixty days, 31 percent of all reportable payments made 
to me thereafter will be withheld until I provide a number.

- ----------------------------------------------                                ----------------------------------------------
                  SIGNATURE                                                                       SIGNATURE




B
O
X

C


- --------------------------------------------------------------------------------------------------------------------------------
                                       FIRPTA AFFIDAVIT -- CERTIFICATE OF NON-FOREIGN STATUS

         Section 1445 of the Internal Revenue Code provides that a transferee of a U.S. real property interest must withhold tax if
the transferor is a foreign person. To inform the Purchaser that withholding of tax is not required upon this disposition of a U.S.
real property interest, the undersigned hereby certifies the following on behalf of the tendering Limited Partner named above:

       1. The Limited Partner, if an individual, is not a nonresident alien for purposes of U.S. income taxation, and if not an
          individual, is not a foreign corporation, foreign partnership, foreign trust, or foreign estate (as those terms are
          defined in the Internal Revenue Code and Income Tax Regulations);

       2. The Limited Partner's Social Security Number (for individuals) or Employer Identification Number (for non-individuals)
          is:______________________________________________________________________________________________________________;
          and

       3. The Limited Partner's address is: _______________________________________________________________________________.

         I understand that this certification may be disclosed to the Internal Revenue Service by the transferee and that any false
statement I have made here could be punished by fine, imprisonment, or both.

         Under penalties of perjury I declare that I have examined this certification and to the best of my knowledge and belief it
is true, correct and complete.


- ----------------------------------------------                                ----------------------------------------------
                   Signature                                                                Signature

Title:________________________________________                                Title:________________________________________



</TABLE>

<PAGE>



                                 INSTRUCTIONS
                                      TO
                      ASSIGNMENT OF PARTNERSHIP INTEREST
                                      FOR
                     CENTURY PROPERTIES GROWTH FUND XXII

               FORMING PART OF TERMS AND CONDITIONS OF THE OFFER
- ------------------------------------------------------------------------------


   IF YOU HAVE ANY QUESTIONS OR NEED ASSISTANCE COMPLETING THE ASSIGNMENT OF
      PARTNERSHIP INTEREST, PLEASE CALL BEACON HILL PARTNERS TOLL FREE AT
                  (800) 854-9486 OR COLLECT AT (212) 843-8500
- ------------------------------------------------------------------------------


         1. GUARANTEE OF SIGNATURES. ALL SIGNATURES ON THE ASSIGNMENT OF
PARTNERSHIP INTEREST MUST BE MEDALLION GUARANTEED BY A BANK, BROKER, DEALER,
CREDIT UNION, SAVINGS ASSOCIATION OR OTHER ENTITY WHICH IS A MEMBER IN GOOD
STANDING OF THE SECURITIES TRANSFER MEDALLION PROGRAM (EACH AN "ELIGIBLE
INSTITUTION"). A notarization is not the same thing as a signature guarantee,
and a notarization of the Assignment of Partnership Interest will not be
sufficient. IN THE MAJORITY OF CASES, THE LOCAL BANK AT WHICH YOU DO YOUR DAY
TO DAY BANKING IS AN ELIGIBLE INSTITUTION AND WILL BE ABLE TO PROVIDE YOU WITH
THE REQUIRED MEDALLION GUARANTEE.

         2. DELIVERY OF ASSIGNMENT OF PARTNERSHIP INTEREST. The Assignment of
Partnership Interest is to be completed by all Limited Partners who wish to
tender Units in response to the Offer. For a Limited Partner validly to tender
Units, a properly completed and duly executed Assignment of Partnership
Interest, along with the required signature guarantees by an Eligible
Institution and any other required documents, must be received by the
Depositary at one of its addresses set forth on the Assignment of Partnership
Interest on or prior to the Expiration Date (as defined in the Offer to
Purchase).

         THE METHOD OF DELIVERY OF THE ASSIGNMENT OF PARTNERSHIP INTEREST AND
ALL OTHER REQUIRED DOCUMENTS IS AT THE OPTION AND RISK OF THE TENDERING
LIMITED PARTNER AND DELIVERY WILL BE DEEMED MADE ONLY WHEN ACTUALLY RECEIVED
BY THE DEPOSITARY. IN ALL CASES, SUFFICIENT TIME SHOULD BE ALLOWED TO ASSURE
TIMELY DELIVERY.

         No alternative, conditional or contingent tenders will be accepted,
and no fractional Units will be purchased (except from a Limited Partner who
is tendering all of the Units owned by that Limited Partner). All tendering
Limited Partners, by execution of the Assignment of Partnership Interest,
waive any right to receive any notice of the acceptance of their Units for
payment.

         3. INADEQUATE SPACE. If the space provided herein is inadequate,
additional information may be provided on a separate signed schedule attached
hereto.

         4. MINIMUM TENDERS. A Limited Partner may tender any or all of his or
her Units. Tenders of fractional Units will be permitted only by a Limited 
Partner who is tendering all Units owned by that Limited Partner.

         5. SIGNATURES ON ASSIGNMENT OF PARTNERSHIP INTEREST. If the
Assignment of Partnership Interest is signed by the registered Limited
Partner(s), the signature(s) must correspond exactly with the name(s) as shown
on the records of the Partnership, without alteration, enlargement or any
change whatsoever.

         If any of the Units tendered hereby are held of record by two or more
joint Limited Partners, each such Limited Partner must sign the Assignment of
Partnership Interest.

         If the Assignment of Partnership Interest is signed by trustees,
executors, administrators, guardians, attorneys-in-fact, agents, officers of
corporations or others acting in a fiduciary or representative capacity, such
persons should so indicate when signing, and proper evidence satisfactory to
the Depositary of their authority to so act must be submitted.

         6. WAIVER OF CONDITIONS. The Purchaser expressly reserves the
absolute right, in its sole discretion, to waive any of the specified
conditions of the Offer, in whole or in part, in the case of any Units
tendered.

         7. REQUESTS FOR ASSISTANCE AND ADDITIONAL COPIES. Questions or
requests for assistance may be directed to Beacon Hill Partners, the
Information Agent, at its address and telephone number set forth on the back
cover of the Offer to Purchase. Copies of the Offer to Purchase and the
Assignment of Partnership Interest may be obtained from the Information Agent.



			                           (Continued on Reverse Side)


<PAGE>


         8. SUBSTITUTE FORM W-9. Each tendering Limited Partner is required to
provide the Depositary with a correct taxpayer identification number ("TIN"),
generally the Limited Partner's social security or federal employer's
identification number, on Substitute Form W-9, which is provided under
"Important Tax Information" below. You must cross out item (2) in the
Certification box on Substitute Form W-9 if you are subject to back-up
withholding. Failure to provide the information on the form may subject the
tendering Limited Partner to 31% federal income tax withholding on the
payments made to the Limited Partner with respect to Units purchased pursuant
to the Offer. The box in Part 3 of the form may be checked if the tendering
Limited Partner has not been issued a TIN and has applied for a TIN or intends
to apply for a TIN in the near future. If the box in Part 3 is checked and the
Depositary is not provided with a TIN within sixty (60) days, thereafter the
Depositary will withhold 31% on all such payments of the Purchase Price until
a TIN is provided to the Depositary.

         9. FIRPTA AFFIDAVIT. To avoid potential withholding of tax pursuant
to Section 1445 of the Internal Revenue Code in an amount equal to 10% of the
purchase price for Units purchased pursuant to the Offer, plus the amount of
any liabilities of the Partnership allocable to such Units, each Limited
Partner who or which is a United States person must complete the FIRPTA
Affidavit contained in the Assignment of Partnership Interest stating, under
penalties of perjury, such Limited Partner's TIN and address, and that such
Limited Partner 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.

         IMPORTANT:  THE ASSIGNMENT OF PARTNERSHIP INTEREST (TOGETHER WITH ALL
OTHER REQUIRED DOCUMENTS) MUST BE RECEIVED BY THE DEPOSITARY ON OR PRIOR TO THE
EXPIRATION DATE.


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


                           IMPORTANT TAX INFORMATION

         To prevent backup withholding on payments made to a Limited Partner
or other payee with respect to Units purchased pursuant to the Offer, the
Limited Partner is required to notify the Depositary of the Unit of the
Limited Partner's correct TIN by completing the form below, certifying that
the TIN provided on Substitute Form W-9 is correct (or that such Limited
Partner is awaiting a TIN) and that (1) the Limited Partner has not been
notified by the Internal Revenue Service that the Limited Partner is subject
to backup withholding as a result of failure to report all interest or
dividends or (2) the Internal Revenue Service has notified the Limited Partner
that the Limited Partner is no longer subject to backup withholding. If backup
withholding applies, the Depositary is required to withhold 31% of any
payments made to the Limited Partner. Backup withholding is not an additional
tax. Rather, the federal income tax liability of persons subject to backup
withholding will be reduced by the amount of tax withheld. If withholding
results in an overpayment of taxes, a refund may be obtained from the Internal
Revenue Service.

         The Limited Partner is required to give the Depositary the TIN (e.g.,
social security number or employer identification number) of the record owner
of the Units. If the Units are in more than one name or are not in the name of
the actual owner, consult the enclosed "Guidelines for Certification of
Taxpayer Identification Number on Substitute Form W-9" for additional guidance
on which number to report.

         Certain Limited Partners (including, among others, all corporations
and certain foreign individuals) are not subject to these backup withholding
and reporting requirements. In order for a foreign individual to qualify as an
exempt recipient, that Limited Partner must submit to the Depositary a
properly completed Internal Revenue Service Form W-8, signed under penalties
of perjury, attesting to that Limited Partner's exempt status. A Form W-8 can
be obtained from the Depositary. See the enclosed "Guidelines for
Certification of Taxpayer Identification Number on Substitute Form W-9" for
additional institutions.

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


                     INDIVIDUAL RETIREMENT ACCOUNT (IRAS)

         PLEASE NOTE THAT A TENDERING BENEFICIAL OWNER OF UNITS WHOSE UNITS
ARE OWNED OF RECORD BY AN INDIVIDUAL RETIREMENT ACCOUNT (IRA) OR OTHER
QUALIFIED PLAN WILL NOT RECEIVE DIRECT PAYMENT OF THE PURCHASE PRICE, RATHER,
PAYMENT WILL BE MADE TO THE CUSTODIAN OF SUCH ACCOUNT OR PLAN. IF THE UNITS
ARE HELD IN AN IRA ACCOUNT, THE CUSTODIAN OF THE ACCOUNT MUST SIGN THE
ASSIGNMENT OF PARTNERSHIP INTEREST.









<PAGE>

            GUIDELINES FOR CERTIFICATION OF TAXPAYER IDENTIFICATION
                         NUMBER ON SUBSTITUTE FORM W-9

GUIDELINES FOR DETERMINING THE PROPER IDENTIFICATION NUMBER TO GIVE THE
PAYER--Social Security numbers have nine digits separated by two hyphens:
i.e. 000-00-0000. Employer identification numbers have nine digits separated
by only one hyphen: i.e., 00-0000000. The table below will help determine the
number to give the payer.

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------
                                        GIVE THE
                                        TAXPAYER
FOR THIS TYPE OF ACCOUNT:               IDENTIFICATION
                                        NUMBER OF--
- ----------------------------------------------------------------------
<S>                                     <C>
1. An individual's account              The individual

2. Two or more individuals              The actual owner of
   (joint account)                      the account or, if
                                        combined funds, the first
                                        individual on the account(1)

3. Husband and wife                     The actual owner of
   (joint account)                      the account or, if joint
                                        funds, either person(1)

4. Custodian account of a minor         The minor(2)
   (Uniform Gift to Minors Act)

5. Adult and minor (joint account)      The adult or, if the
                                        minor is the only
                                        contributor, the
                                        minor(1)

6. Account in the name of guardian or   The ward, minor, or
   committee for a designated ward,     incompetent(3)
   minor, or incompetent person(3)

7. a. The usual revocable savings       The grantor-trustee(1)
      trust account (grantor is
      also trustee)
   b. So-called trust account that      The actual owner(1)
      is not a legal or valid trust
      under State law

8. Sole proprietorship account          The owner(4)
- ----------------------------------------------------------------------

<CAPTION>
- --------------------------------------- ------------------------------
FOR THIS TYPE OF ACCOUNT:               GIVE THE
                                        TAXPAYER
                                        IDENTIFICATION
                                        NUMBER OF--
- ----------------------------------------------------------------------
<S>                                    <C>
 9. A valid trust, estate or pension    The legal entity (Do not
    trust                               furnish the identifying number
                                        of the personal representative
                                        or trustee unless the legal
                                        entity itself is not
                                        designated in the account
                                        title.)(5)

10. Corporate account                   The corporation

11. Religious, charitable, or           The organization
    educational organization account

12. Partnership account held in the     The partnership
    name of the business

13. Association, club, or other         The organization
    tax-exempt organization

14. A broker or registered nominee      The broker or nominee

15. Account with the Department of      The public entity
    Agriculture in the name of a public
    entity (such as a State or local
    government, school district, or
    prison) that receives agricultural
    program payments
- ----------------------------------------------------------------------
</TABLE>

<PAGE>



(1)   List first and circle the name of the person whose number you furnish.
(2)   Circle the minor's name and furnish the minor's social security number.
(3)   Circle the ward's, minor's or incompetent person's name and furnish such
      person's social security number or employer identification number.
(4)   Show your individual name. You may also enter your business name. You
      may use your social security number or employer identification number.
(5)   List first and circle the name of the legal trust, estate, or pension
      trust.

NOTE: If no name is circled when there is more than one name, the number will
      be considered to be that of the first name listed.

<PAGE>

            GUIDELINES FOR CERTIFICATION OF TAXPAYER IDENTIFICATION
                         NUMBER ON SUBSTITUTE FORM W-9
                                     PAGE 2

OBTAINING A NUMBER

If you do not have a taxpayer identification number or you do not know your
number, obtain Form SS-5, Application for a Social Security Number Card (for
individuals), or Form SS-4, Application for Employer Identification Number
(for businesses and all other entities), at the local office of the Social
Security Administration or the Internal Revenue Service and apply for a
number.

PAYEES EXEMPT FROM BACKUP WITHHOLDING

Payees specifically exempted from backup withholding on ALL payments include
the following:

o    A corporation.
o    A financial institution.
o    An organization exempt from tax under section 501(a) of the Internal
     Revenue Code of 1986, as amended (the "Code"), or an individual
     retirement plan.
o    The United States or any agency or instrumentality thereof.
o    A State, the District of Columbia, a possession of the United States, or
     any subdivision or instrumentality thereof.
o    A foreign government, a political subdivision of a foreign government, or
     any agency or instrumentality thereof.
o    An international organization or any agency or instrumentality thereof.
o    A registered dealer in securities or commodities registered in the U.S.
     or a possession of the U.S.
o    A real estate investment trust.
o    A common trust fund operated by a bank under section 584(a) of the Code.
o    An exempt charitable remainder trust, or a non-exempt trust described in
     section 4947(a)(1).
o    An entity registered at all times under the Investment Company Act of
     1940.
o    A foreign central bank of issue.
o    A futures commission merchant registered with the Commodity Futures
     Trading Commission.

Payments of dividends and patronage dividends not generally subject to backup
withholding include the following:

o    Payments to nonresident aliens subject to withholding under section 1441
     of the Code.
o    Payments to partnerships not engaged in a trade or business in the U.S.
     and which have at least one nonresident partner.
o    Payments of patronage dividends where the amount received is not paid in
     money.
o    Payments made by certain foreign organizations.
o    Payments made to an appropriate nominee.
o    Section 404(k) payments made by an ESOP.

Payments of interest not generally subject to backup withholding include the
following:

o    Payments of interest on obligations issued by individuals.
     NOTE: You may be subject to backup withholding if this interest is $600
     or more and is paid in the course of the payer's trade or business and
     you have not provided your correct taxpayer identification number to the
     payer.
o    Payments of tax-exempt interest (including exempt-interest dividends
     under section 852 of the Code).
o    Payments described in section 6049(b)(5) of the Code to nonresident
     aliens.
o    Payments on tax-free covenant bonds under section 1451 of the Code.
o    Payments made by certain foreign organizations.
o    Payments of mortgage interest to you.
o    Payments made to an appropriate nominee.

Exempt payees described above should file substitute Form W-9 to avoid
possible erroneous backup withholding. FILE THIS FORM WITH THE PAYER. FURNISH
YOUR TAXPAYER IDENTIFICATION NUMBER, WRITE "EXEMPT" ON THE FACE OF THE FORM,
AND RETURN IT TO THE PAYER. IF THE PAYMENTS ARE INTEREST, DIVIDENDS, OR
PATRONAGE DIVIDENDS, ALSO SIGN AND DATE THE FORM. IF YOU ARE A NONRESIDENT
ALIEN OR A FOREIGN ENTITY NOT SUBJECT TO BACKUP WITHHOLDING, FILE WITH PAYER A
COMPLETED INTERNAL REVENUE FORM W-8 (CERTIFICATE OF FOREIGN STATUS).

   Certain payments other than interest, dividends, and patronage dividends,
that are not subject to information reporting are also not subject to backup
withholding. For details, see the regulations under sections 6041, 6041A(a),
6045, and 6050A.

PRIVACY ACT NOTICE--Section 6109 requires most recipients of dividend,
interest, or other payments to give correct taxpayer identification numbers to
payers who must report the payments to the IRS. The IRS uses the numbers for
identification purposes. Payers must be given the numbers whether or not
recipients are required to file a tax return. Payers must generally withhold
31% of taxable interest, dividend, and certain other payments to a payee who
does not furnish a correct taxpayer identification number to a payer. Certain
penalties may also apply.

<PAGE>



PENALTIES

(1) PENALTY FOR FAILURE TO FURNISH TAXPAYER IDENTIFICATION NUMBER--If you fail
to furnish your correct taxpayer identification number to a payer, you are
subject to a penalty of $50 for each such failure unless your failure is due
to reasonable cause and not to willful neglect.

(2) FAILURE TO REPORT CERTAIN DIVIDEND AND INTEREST PAYMENTS--If you fail to
include any portion of an includible payment for interest, dividends, or
patronage dividends in gross income, such failure will be treated as being due
to negligence and will be subject to a penalty of 20% on any portion of an
underpayment attributable to that failure unless there is clear and convincing
evidence to the contrary.

(3) CIVIL PENALTY FOR FALSE INFORMATION WITH RESPECT TO WITHHOLDING--If you
make a false statement with no reasonable basis that results in no imposition
of backup withholding, you are subject to a penalty of $500.

(4) CRIMINAL PENALTY FOR FALSIFYING INFORMATION--Willfully falsifying
certifications or affirmations may subject you to criminal penalties including
fines and/or imprisonment.

FOR ADDITIONAL INFORMATION CONTACT YOUR TAX CONSULTANT OR THE INTERNAL
REVENUE SERVICE


<PAGE>

The Autumn Run Apartments                                        April 12, 1996
Naperville, Illinois                                                     Page 1

                    SUMMARY OF SALIENT FACTS AND CONCLUSIONS

PROPERTY NAME: ................  Autumn Run Apartments

LOCATION OF PROPERTY: .........  1627 Country Lakes Drive, Naperville, DuPage
                                 County, Illinois

PURPOSE OF THE APPRAISAL: .....  To estimate the Market Value of the subject.

PROPERTY RIGHTS APPRAISED: ....  Fee Simple Estate

HIGHEST AND BEST USE: .........  As Vacant -- To develop for multi-family
                                 use.

                                 As Improved -- Considered to be that of the
                                 existing improvements.

SITE DATA AND ZONING: .........  The subject parcel is irregular in shape and
                                 contains approximately 22.61 acres of land
                                 zoned R-4 Residential PUD by the City of
                                 Naperville.

IMPROVEMENT DATA: .............  The subject consists of 320 units totaling
                                 245,708 square feet of net rentable area.
                                 The structural improvements consist of 22
                                 residential buildings and an office and
                                 clubhouse building. Exterior finish consists
                                 of wood siding and brick veneer, pitched
                                 roofs and concrete slab foundations. The
                                 improvements were completed in 1986.
                                 Additional amenities include two swimming
                                 pools, two tennis courts, racquet ball
                                 court, sauna, volleyball pit, asphalt
                                 parking areas, concrete walkways and
                                 landscaping.

TENANT DATA: ..................  The Autumn Run Apartments cater primarily to
                                 adults and families employed in the
                                 surrounding area. Leases are typically
                                 signed for 12-month terms. The subject is
                                 92% occupied as of the date of inspection.
                                 (Historical occupancy has typically been
                                 above 95%.)

DATE OF VALUE ESTIMATE: .......  March 19, 1996





        Koeppel Tener Real Estate Services, Inc., Valuation Division

<PAGE>
The Autumn Run Apartments                                        April 12, 1996
Naperville, Illinois                                                     Page 2



              SUMMARY OF SALIENT FACTS AND CONCLUSIONS (CONTINUED)

SUMMARY OF STABILIZED PRO FORMA:

<TABLE>
<CAPTION>
                                               TOTALS        PER UNIT
                                           -------------    -----------
     <S>                                   <C>              <C>
     Potential Gross Income ............     $2,924,239        $9,138
     Vacancy & Credit Loss  ............       (146,212)         (457)
     Employee Discounts  ...............        (12,840)          (40)
                                           -------------    -----------
     Effective Gross Income ............     $2,765,187        $8,641
     Operating Expenses  ...............      1,299,479         4,061
                                           -------------    -----------
     Net Operating Income  .............     $1,465,708        $4,580

</TABLE>

VALUE CONCLUSIONS

<TABLE>
<CAPTION>
     <S>                                            <C>
     The Income Capitalization Approach: ........     $17,250,000
     The Sales Comparison Approach:  ............     $17,200,000
     FINAL VALUE ESTIMATE: ......................     $17,250,000
</TABLE>






        Koeppel Tener Real Estate Services, Inc., Valuation Division

<PAGE>


              [Koeppel Tener Real Estate Services, Inc. Letterhead]


                                                                January 4, 1996
Mr. Kevin Cox
Paine Webber Real Estate Securities, Inc.
1285 Avenue of the Americas
19th Floor
New York, New York 10019

Reference: Cooper's Pointe Apartments located at 2225 Greenridge Road,
           North Charleston, Charleston County, South Carolina

Dear Mr. Cox:

Pursuant to your request, we have completed an appraisal of the above
referenced property. The purpose of the appraisal is to estimate the Market
Value of the Fee Simple Estate of the subject property as of December 13, 1995.

The subject property consists of 14.48 acres of land improved with a 192 unit
apartment complex that was developed in 1986. The property contains one and two
bedroom floor plans situated within 12 residential buildings. The subject
property contains approximately 160,968 rentable square feet of living area,
which suggests an average unit size of 838 square feet. Additional amenities
and site improvements include a clubhouse/leasing building, laundry facility,
swimming pool, two tennis courts, jacuzzi, paved surface parking, concrete
walkways, and landscaping.

The scope of the appraisal included an inspection of the subject and an
analysis of the surrounding market. Primary emphasis was placed on the Income
Capitalization Approach to value with secondary support coming from the value
derived within the Sales Comparison Approach.

This appraisal has been prepared in conformance with and is subject to the
requirements of the Code of Professional Ethics and Standards of Professional
Appraisal Practice of the Appraisal Institute and the Uniform Standards of
Professional Appraisal Practice as promulgated by the Appraisal Standards Board
of the Appraisal Foundation. In addition, it is our opinion that this report
complies with the Appraisal Standards set forth in the Financial Institutions
Reform, Recovery and Enforcement Act of 1989 (FIRREA). Special attention must
be given to the Appraisal Assumptions and Limiting Conditions section of this
report which further identify the scope and use of this appraisal.

<PAGE>

              [Koeppel Tener Real Estate Services, Inc. Letterhead]

Mr. Kevin Cox                                                 January 4, 1996
Paine Webber Real Estate Securities, Inc.                              Page 2


The analyses, opinions, assumptions and conclusions were prepared by the
undersigned and are contained within the attached appraisal report. Based upon
the data, analyses and conclusions contained within this appraisal report, it
is our opinion that the Market Value of the Fee Simple Estate of the subject
property, as of December 13, 1995, is:

                  FIVE MILLION FIVE HUNDRED THOUSAND DOLLARS
                                 ($5,500,000)

Please call upon us for any questions you may have regarding the appraisal. It
has been a pleasure to be of service to you.

Sincerely,

KOEPPEL TENER REAL ESTATE SERVICES, INC.

By: Steven J. Goldberg, MAI                   By: John M. Hayden
    Senior Vice President                         Senior Appraiser




<PAGE>

Copper Mill Apartments                                         December 7, 1995
Richmond, Virginia                                                       Page 1

                    SUMMARY OF SALIENT FACTS AND CONCLUSIONS

PROPERTY NAME: ................  Copper Mill Apartments

LOCATION OF PROPERTY: .........  3400 Copper Mill Trace, Richmond, Henrico
                                 County, Virginia

PURPOSE OF THE APPRAISAL: .....  To estimate the market value of the subject
                                 property.

PROPERTY RIGHTS APPRAISED: ....  Fee Simple Estate

HIGHEST AND BEST USE: .........  As Vacant -- To develop for multi-family
                                 use.

                                 As Improved -- Considered to be that of the
                                 existing improvements.

SITE DATA AND ZONING: .........  An irregularly shaped parcel that contains
                                 approximately 13.355 acres of land zoned
                                 R5-C general residential by Henrico County.

IMPROVEMENT DATA: .............  The subject consists of 192 units totaling
                                 158,568 square feet of net rentable area.
                                 The structural improvements consist of 12
                                 residential buildings and an
                                 office/clubhouse building. Exterior finish
                                 consists of wood siding, pitched roofs, and
                                 concrete slab foundations. The improvements
                                 were completed in 1987. Additional amenities
                                 include a swimming pool, tennis court, lake,
                                 jogging path, asphalt parking areas,
                                 concrete walkways, and landscaping.

TENANT DATA: ..................  The Copper Mill Apartments cater primarily
                                 to adults and families employed in the
                                 surrounding area. Leases are typically
                                 signed for between six and 12-month terms.
                                 The subject is reportedly 97% occupied as of
                                 the date of inspection.

DATE OF VALUE ESTIMATE: .......  November 20, 1995






        Koeppel Tener Real Estate Services, Inc., Valuation Division


<PAGE>
Copper Mill Apartments                                         December 7, 1995
Richmond, Virginia                                                       Page 2




              SUMMARY OF SALIENT FACTS AND CONCLUSIONS (CONTINUED)

SUMMARY OF STABILIZED PRO FORMA:

<TABLE>
<CAPTION>
                                          TOTALS        PER UNIT
                                       ------------    ----------
     <S>                               <C>             <C>
     Potential Gross Income ........   $1,590,396       $8,283
     Vacancy & Credit Loss  ........      (79,520)        (414)
                                       ----------       ------
     Effective Gross Income ........   $1,510,876       $7,869
     Operating Expenses  ...........      637,547        3,320
                                       ----------       ------
     Net Operating Income  .........   $  873,329       $4,549

</TABLE>

VALUE CONCLUSIONS

<TABLE>
<CAPTION>
<S>                                           <C>
     The Sales Comparison Approach:  ............   $10,000,000
     The Income Capitalization Approach: ........   $ 9,700,000
     FINAL VALUE ESTIMATE: ......................   $ 9,700,000
</TABLE>






        Koeppel Tener Real Estate Services, Inc., Valuation Division

<PAGE>


                                                             November 2, 1995
                                                                       Page 1

HAMPTON GREENS APARTMENTS
DALLAS, TEXAS


                    SUMMARY OF SALIENT FACTS AND CONCLUSIONS

PROPERTY NAME:                     Hampton Greens Apartments

LOCATION OF PROPERTY:              10911 Woodmeadow Parkway, Dallas, Dallas
                                   County, Texas

PURPOSE OF THE APPRAISAL:          To estimate the market value of the subject.

PROPERTY RIGHTS APPRAISED:         Fee Simple Estate

HIGHEST AND BEST USE:              As Vacant - Multifamily residential
                                   development when the market recovers
                                   sufficiently to warrant new construction.

                                   As Improved - Considered to be that of the
                                   existing improvements.

SITE DATA AND ZONING:              The subject parcel is irregular shaped and
                                   contains approximately 9.0 acres of land
                                   zoned MF-2 (A) by the City of Dallas.

IMPROVEMENT DATA:                  The subject consists of 309 apartment units
                                   totaling 216,498 square feet of net rentable
                                   area. The structural improvements consist
                                   of 12 residential buildings and a
                                   clubhouse/leasing building. Exterior finish
                                   consists of brick veneer and wood siding
                                   with pitched composition roofs all built on
                                   concrete slab foundations. The improvements
                                   were completed in 1985. Additional amenities
                                   and site improvements include two weight
                                   rooms, two laundry rooms, swimming pool, hot
                                   tub, two storage/maintenance buildings,
                                   concrete-paved surface parking, concrete
                                   walkways, and landscaping.

TENANT DATA:                       The Hampton Greens Apartments caters
                                   primarily to adults employed in the metro
                                   Dallas area. Leases are typically signed for
                                   seven, nine or twelve-month terms. The
                                   subject is reportedly 94% occupied as of the
                                   date of appraisal.

DATE OF VALUE ESTIMATE:            October 25, 1995

           Koeppel Tener Real Estate Services, Inc., Appraisal Division

<PAGE>

                                                             November 2, 1995
                                                                       Page 2

HAMPTON GREENS APARTMENTS
DALLAS, TEXAS


             SUMMARY OF SALIENT FACTS AND CONCLUSIONS (Continued)

SUMMARY OF STABILIZED PRO FORMA:

                                         Totals          Per Apartment
                                         ------          -------------
          Potential Gross Income       $1,771,661           $5,733
          Vacancy & Credit Loss           124,016              401
                                       ----------           ------
          Effective Gross Income       $1,647,645           $5,332
          Operating Expenses              868,252            2,810
                                       ----------           ------
          Net Operating Income         $  779,393           $2,522
          Capitalization Rate               10.0%

VALUE CONCLUSIONS

The Cost Approach:                    N/A

The Income Capitalization Approach:   $7,800,000

The Sales Comparison Approach:        $8,300,000

FINAL VALUE ESTIMATE:                 $7,800,000

           Koeppel Tener Real Estate Services Inc., Appraisal Division


<PAGE>
                                                            November 30, 1995
                                                                       Page 1

PLANTATION CREEK APARTMENTS
ATLANTA, GEORGIA


                   SUMMARY OF SALIENT FACTS AND CONCLUSIONS

PROPERTY NAME:                       Plantation Creek Apartments

LOCATION OF PROPERTY:                6925 Roswell Road, Unincorporated Fulton
                                     County, Atlanta, Georgia

PURPOSE OF THE APPRAISAL:            To estimate the market value of the
                                     subject.

PROPERTY RIGHTS APPRAISED:           Fee Simple Estate

HIGHEST AND BEST USE:                As Vacant - To develop for multifamily use.

                                     As Improved - Considered to be that of the
                                     existing improvements.

SITE DATA AND ZONING:                The subject parcel is highly irregular in
                                     shape contains approximately 35.02  acres
                                     of land within the A- Medium Density 
                                     Apartment zoning district.

IMPROVEMENT DATA:                    The subject consists of 484 units totaling
                                     550,360 square feet of net rentable area.
                                     The structural improvements consist of
                                     35 residential buildings and an
                                     office/clubhouse building. Exterior finish
                                     consists of textured plywood siding,
                                     pitched roofs, and concrete slab
                                     foundations. The improvements were
                                     completed in 1976 and 1978. Additional
                                     amenities include a swimming pool, tennis
                                     courts, picnic areas, asphalt parking
                                     areas, concrete walkways, and landscaping.

TENANT DATA:                         Plantation Creek Apartments cater
                                     primarily to adults and families employed
                                     in the surrounding area. Leases are
                                     typically signed for six to 12-month terms.
                                     The subject is  97% occupied.

DATE OF VALUE ESTIMATE:              November 30, 1995

           Koeppel Tener Real Estate Services, Inc., Valuation Division

<PAGE>

                                                            November 30, 1995
                                                                       Page 2

PLANTATION CREEK APARTMENTS
ATLANTA, GEORGIA


             SUMMARY OF SALIENT FACTS AND CONCLUSIONS (Continued)

SUMMARY OF STABILIZED PRO FORMA:

                                            Totals            Per Unit
                                          ----------          --------
                Potential Gross Income    $4,223,103           $8,725
                Vacancy & Credit Loss      (211,155)             (436)
                                          ----------          --------
                Effective Gross Income    $4,011,948           $8,289
                Operating Expenses         1,737,213            3,589
                                          ----------          --------
                Net Operating Income      $2,274,734           $4,700

VALUE CONCLUSIONS

The Sales Comparison Approach:       $21,700,000

The Income Capitalization Approach:  $21,700,000

FINAL VALUE ESTIMATE:                $21,700,000

           Koeppel Tener Real Estate Services, Inc., Valuation Division



<PAGE>
Promontory Point Apartments                                    October 17, 1995
Austin, Texas                                                            Page 1

                        SUMMARY OF IMPORTANT CONCLUSIONS

EFFECTIVE DATE OF EVALUATION: .  October 17, 1995

PROPERTY NAME: ................  Promontory Point Apartments

PROPERTY ADDRESS: .............  2250 Ridgepoint, Austin, Travis County,
                                 Texas

PROPERTY LOCATION: ............  North side of Ridgepoint just east of East
                                 Anderson Lane.

PURPOSE OF THE REPORT: ........  To estimate the market value of the subject
                                 property.

PROPERTY RIGHTS APPRAISED: ....  Fee Simple

SITE SIZE: ....................  The subject site contains a total of 9.1213
                                 acres.

IMPROVEMENTS: .................  The subject property is improved with a 252
                                 unit apartment complex. The improvements
                                 consist of 19 two- and three-story apartment
                                 buildings which contain a total of 183,600
                                 net rentable square feet. Additional
                                 improvements include a leasing
                                 office/clubhouse building. The improvements
                                 were constructed in 1984 and are composed of
                                 wood frame construction. Site improvements
                                 and property amenities include a swimming
                                 pool, asphalt-paved parking areas, concrete
                                 walkways and landscaping.

HIGHEST AND BEST USE: .........  As Vacant: Multifamily development

                                 As Improved: Current use of the existing
                                 improvements.

ZONING: .......................  MF-3, medium density multifamily

REAL ESTATE TAXES 1995: .......  $189,991; $754 per unit or $1.03 per square
                                 foot




        Koeppel Tener Real Estate Services, Inc., Valuation Division


<PAGE>
Promontory Point Apartments                                    October 17, 1995
Austin, Texas                                                            Page 2


                  SUMMARY OF IMPORTANT CONCLUSIONS (CONTINUED)

SUMMARY OF STABILIZED PRO FORMA:

<TABLE>
<CAPTION>
                                             TOTALS        PER APARTMENT
                                         ------------    ---------------
     <S>                                 <C>             <C>
     Potential Gross Income ..........     $1,856,225         $ 7,366
     Vacancy & Credit Loss  ..........       (111,373)            442
                                         ------------    ---------------
     Effective Gross Income ..........     $1,744,852         $ 6,924
     Operating Expenses  .............       (835,834)          3,317
                                         ------------    ---------------
     Net Operating Income  ...........     $  909,018         $ 3,607
     Capitalization Rate  ............           9.75%

</TABLE>

VALUE CONCLUSIONS

<TABLE>
<CAPTION>
<S>                                            <C>
The Cost Approach: .......................     N/A
The Sales Comparison Approach:  ..........     $9,200,000 ($36,508 per unit)
The Income Capitalization Approach: ......     $9,300,000
FINAL VALUE ESTIMATE: ....................     $9,300,000
</TABLE>




        Koeppel Tener Real Estate Services, Inc., Valuation Division



<PAGE>

Stoney Creek Apartments                                        November 3, 1995
Dallas, Texas                                                            Page 1


                    SUMMARY OF SALIENT FACTS AND CONCLUSIONS

PROPERTY NAME: ................  Stoney Creek Apartments

LOCATION OF PROPERTY: .........  11333 Amanda Lane, Dallas, Dallas County,
                                 Texas.

PURPOSE OF THE APPRAISAL: .....  To estimate the market value of the subject.

PROPERTY RIGHTS APPRAISED: ....  Fee Simple Estate

HIGHEST AND BEST USE: .........  As Vacant -- Multifamily residential
                                 development when the market recovers
                                 sufficiently to warrant new development.

                                 As Improved -- Considered to be that of the
                                 existing improvements.

SITE DATA AND ZONING: .........  The subject parcel is irregular in shape and
                                 contains approximately 14.7557 acres of land
                                 zoned MF-1(A) and NO(A) by the City of
                                 Dallas.

IMPROVEMENT DATA: .............  The subject consists of 364 apartment units
                                 totaling 276,296 square feet of net rentable
                                 area. The structural improvements consist of
                                 18 residential buildings and an on-site
                                 management/leasing office. Exterior finish
                                 consists of brick veneer and wood siding.
                                 The improvements were completed in 1983.
                                 Additional amenities and site improvements
                                 include a laundry facility, 2 swimming
                                 pools, paved surface parking areas, concrete
                                 walkways, and landscaping.

TENANT DATA: ..................  The Stoney Creek Apartments cater primarily
                                 to adults employed in the metro Dallas area.
                                 Leases are typically signed for six or
                                 12-month terms. The subject is reportedly
                                 93% occupied as of the date of appraisal.

DATE OF VALUE ESTIMATE: .......  October 25, 1995.

        Koeppel Tener Real Estate Services, Inc., Valuation Division

<PAGE>

Stoney Creek Apartments                                        November 3, 1995
Dallas, Texas                                                            Page 2


             SUMMARY OF SALIENT FACTS AND CONCLUSIONS (CONTINUED)

SUMMARY OF STABILIZED PRO FORMA:

<TABLE>
<CAPTION>
                                             TOTALS        PER APARTMENT
                                         ------------    ---------------
       <S>                               <C>             <C>
       Potential Gross Income ........     $2,201,193         $6,047
       Vacancy & Credit Loss  ........        154,084            426
                                         ------------    ---------------
       Effective Gross Income ........     $2,047,109         $5,624
       Operating Expenses  ...........      1,026,027          2,819
                                         ------------    ---------------
       Net Operating Income  .........     $1,021,082         $2,805
       Capitalization Rate  ..........           10.0%

</TABLE>

VALUE CONCLUSIONS

<TABLE>
<CAPTION>
<S>                                          <C>
       The Cost Approach: .....................     N/A
       The Income Capitalization Approach: ....     $10,200,000
       The Sales Comparison Approach:  ........     $10,800,000
       FINAL VALUE ESTIMATE: ..................     $10,200,000
</TABLE>




        Koeppel Tener Real Estate Services, Inc., Valuation Division



<PAGE>

Wood Creek Apartments                                          November 9, 1995
Mesa, Arizona                                                            Page 1

                    SUMMARY OF SALIENT FACTS AND CONCLUSIONS

PROPERTY NAME: ................  Wood Creek Apartments

PROPERTY ADDRESS: .............  1710 South Gilbert Road, Mesa, Arizona

DATE OF VALUE: ................  October 12, 1995

PROPERTY RIGHTS APPRAISED: ....  Fee Simple Estate

HIGHEST AND BEST USE: .........  As Vacant -- Future residential development

                                 As Improved -- Continued use as rental
                                 housing

ZONING DATA: ..................  R-3 (Multiple Residence District)

SITE AREA: ....................  19.375 acres (843,975 sq.ft.)

DESCRIPTION OF IMPROVEMENTS: ..  39 individual, 2-story, garden-style
                                 apartment buildings containing a total of
                                 432 units, built in 1985. The complex
                                 contains (256) 1-bedroom/1-bathroom units,
                                 (48) 2-bedroom/1 1/3 bathroom units and
                                 (128) 2-bedroom/2-bathroom units. Amenities
                                 include clubhouse/leasing center, exercise
                                 room, mens and womens saunas, 3 tennis
                                 courts and four swimming pools with spas.

OCCUPANCY: ....................  As of 10/7/95, 405 of 432 units (93.75%)

VALUE CONCLUSIONS

<TABLE>
<CAPTION>
<S>                                          <C>
   Sales Comparison Approach: .............   $17,700,000 ($41,000 per unit)
   The Income Capitalization Approach: ....   $17,500,000 (9.50% O.A.R.)
   FINAL VALUE ESTIMATE: ..................   $17,500,000
</TABLE>




        Koeppel Tener Real Estate Services, Inc., Valuation Division



<PAGE>

                                                                 EXHIBIT (z)(2)

                           AGREEMENT OF JOINT FILING

         IPLP Acquisition I LLC, Insignia Properties, L.P., Insignia
Properties Trust, Insignia Financial Group, Inc. and Andrew L. Farkas hereby
agree that the Amendment No. 4 to Statement on Schedule 13D to which this
agreement is attached as an exhibit shall be filed on behalf of each of them.
This agreement is intended to satisfy the requirements of Rule
13d-1(f)(1)(iii) under the Securities Exchange Act of 1934, as amended.

         Dated:  August 28, 1997
                                            IPLP ACQUISITION I LLC


                                            By: /s/ JEFFREY P. COHEN
                                                -------------------------------
                                                Jeffrey P. Cohen
                                                Manager


                                            INSIGNIA PROPERTIES, L.P.

                                            By: Insignia Properties Trust,
                                                its General Partner


                                            By: /s/ JEFFREY P. COHEN
                                                -------------------------------
                                                Jeffrey P. Cohen
                                                Senior Vice President


                                            INSIGNIA PROPERTIES TRUST


                                            By: /s/ JEFFREY P. COHEN
                                                -------------------------------
                                                Jeffrey P. Cohen
                                                Senior Vice President


                                            INSIGNIA FINANCIAL GROUP, INC.


                                            By: /s/ FRANK M. GARRISON
                                                -------------------------------
                                                Frank M. Garrison
                                                Executive Managing Director


                                            /s/ ANDREW L. FARKAS
                                            ------------------------------
                                            ANDREW L. FARKAS



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission