Exhibit (a)(1)









                     OFFER TO PURCHASE FOR CASH UP TO 4,197
                            LIMITED PARTNERSHIP UNITS
                                       OF
                           FJS PROPERTIES FUND I, L.P.
                                       AT
                                  $160 per Unit

                           EVEREST FJS INVESTORS, LLC
                                (the "Purchaser")

   THE OFFER, WITHDRAWAL RIGHTS AND PRORATION PERIOD WILL EXPIRE AT 11:59 P.M.,
   PACIFIC STANDARD TIME, ON JUNE 5, 2002, UNLESS THE OFFER IS EXTENDED.

The Purchaser hereby seeks to acquire Units of limited partnership interest (the
"Units") in FJS PROPERTIES FUND I, L.P., a Delaware limited partnership (the
"Partnership"). The Purchaser is not affiliated with the Partnership or its
general partner, FJS Properties, Inc., a Delaware corporation ("General
Partner"). The Purchaser hereby offers to purchase up to 4,197 Units at a
purchase price equal to $160 per Unit, less the amount of any distributions
declared or made with respect to the Units on or after May 6, 2002 (the "Offer
Date"), and less any transfer fees imposed by the Partnership, which the
Partnership advises us are $100 per transfer (regardless of the number of Units
transferred), in cash, without interest, upon the terms and subject to the
conditions set forth in this Offer to Purchase (the "Offer to Purchase") and in
the related Letter of Transmittal, as each may be supplemented or amended from
time to time (which together constitute the "Offer"). As noted above, transfer
fees and any distributions made or declared on or after the Offer Date would, by
the terms of the Offer and as set forth in the Letter of Transmittal, be
assigned by tendering Unit holders to the Purchaser and deducted from your
proceeds.

             The Issuer had approximately 542 holders of record owning an
aggregate of 16,788 Units, as of March 15, 2002, according to its annual report
on Form 10-K for the year ended December 31, 2001. Affiliates of the Purchaser
currently beneficially own an aggregate of 3,707 Units, or approximately 22.08%
of the outstanding Units. In addition, an affiliate of the Purchaser has orally
agreed to acquire another 1,558 Units or approximately 9.3% of the outstanding
Units. The 4,197 Units subject to the Offer constitute approximately 25% of the
outstanding Units. Accordingly, if all of the Units sought in this Offer are
purchased, and the affiliate's oral agreement to purchase Units is consummated,
the Purchaser and its affiliates would beneficially own in the aggregate 9,462
Units or approximately 56% of the outstanding Units. Consummation of the Offer,
if all Units sought are tendered, would require payment by the Purchaser of up
to $671,520 in aggregate purchase price, which the Purchaser will fund out of
its members' capital commitments.

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

             -       The Offer Price of $160 per Unit represents a premium to
                     the estimated liquidation value. In a recommendation letter
                     to limited partners dated November 13, 2001, the
                     Partnership estimated that limited partners would receive
                     approximately $150.71 per Unit if the Partnership sold its
                     property, distributed all the proceeds and dissolved the
                     Partnership. The Offer price exceeds that amount by $9.29
                     per Unit, or over 6%. Units of limited partnerships are
                     usually purchased at a significant discount to their
                     estimated liquidation value, so the Offer Price represents
                     a significant premium for the Units.

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




                                        1



             -       The Purchaser is making the Offer for investment purposes
                     and with the hope of making a profit from the ownership of
                     the Units.  In establishing the purchase price of $160 per
                     Unit, the Purchaser is motivated to establish the lowest
                     price which might be acceptable to Unit holders consistent
                     with the Purchaser's objectives. There is no public market
                     for the Units, and neither the Unit holders nor the
                     Purchaser has any accurate means for determining the actual
                     present value of the Units. The Purchaser has not made an
                     independent appraisal of the Units or the Partnership's
                     property, and is not qualified to appraise real estate.
                     Accordingly, there can be no assurance that the Offer price
                     accurately reflects an approximate value of the Units or
                     that the actual amounts which may be realized by holders of
                     the Units may not vary substantially from the Offer price.

             -       As a result of consummation of the Offer, the Purchaser may
                     be in a position to significantly influence all Partnership
                     decisions on which Unit holders may vote, and may control
                     any such vote if all Units sought are purchased. The
                     Purchaser will vote the Units acquired in the Offer in its
                     own interest, which may be different from or in conflict
                     with the interests of the remaining Unit holders.

             -       The Purchaser may accept only a portion of the Units
                     tendered by a Unit holder in the event a total of more than
                     4,197 Units are tendered.

             -       No independent party will hold securities tendered until
                     the offer closes and payment is made. Because there is no
                     independent intermediary to hold the Purchaser's funds and
                     tendered securities, the Purchaser may have access to the
                     securities before all conditions to the Offer have been
                     satisfied and selling Unit holders have been paid.

THE OFFER TO PURCHASE IS NOT CONDITIONED UPON ANY MINIMUM NUMBER OF UNITS BEING
TENDERED. IF MORE THAN 4,197 UNITS ARE VALIDLY TENDERED AND NOT WITHDRAWN, THE
PURCHASER WILL ACCEPT FOR PURCHASE 4,197 UNITS FROM TENDERING UNIT HOLDERS ON A
PRO RATA BASIS, SUBJECT TO THE TERMS AND CONDITIONS HEREIN. A UNIT HOLDER MAY
TENDER ANY OR ALL UNITS OWNED BY SUCH UNIT HOLDER.

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

May 6, 2002




                                        2





IMPORTANT

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


                           EVEREST FJS INVESTORS, LLC
                     199 South Los Robles Avenue, Suite 440
                           Pasadena, California 91101
                             Telephone: 800-611-4613
                            Facsimile: (626) 585-5929
                                  -------------

Questions or requests for assistance or additional copies of this Offer to
Purchase or the Letter of Transmittal may be directed to the Purchaser at
1-800-611-4613.
                           ---------------------------

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

The Partnership is subject to the information and reporting requirements of the
Exchange Act and in accordance therewith is required to file reports and other
information with the Commission relating to its business, financial condition
and other matters. Such reports and other information are available on the
Commission's electronic data gathering and retrieval (EDGAR) system, at its
internet web site at may be inspected at the public reference facilities
maintained by the Commission at Room 1024, Judiciary Plaza, 450 Fifth Street,
N.W., Washington, D.C. 20549, and are available for inspection and copying at
the regional offices of the Commission located in Northwestern Atrium Center,
500 West Madison Street, Suite 1400, Chicago, Illinois 60661 and at 7 World
Trade Center, 13th Floor, New York, New York 10048. Copies of such material can
also be obtained from the Public Reference Room of the Commission in Washington,
D.C. at prescribed rates.

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




                                        3




                                TABLE OF CONTENTS

                                                                           Page

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

INTRODUCTION...................................................................7

TENDER OFFER...................................................................9

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

Schedule I - The Purchaser and Its Principals

















                                        4



                               SUMMARY TERM SHEET

 The Purchaser is offering to purchase up to 4,197 Units for $160 per Unit in
cash. The following are some of the questions that you, as a Unit holder of the
Partnership may have and answers to those questions. The information in this
summary is not complete and we urge you to carefully read the remainder of this
Offer to Purchase and the accompanying Letter of Transmittal.

WHO IS OFFERING TO BUY MY UNITS OF FJS PROPERTIES FUND I, L.P.?

The offer to purchase up to 4,197 Units is being made by EVEREST FJS INVESTORS,
LLC. The Purchaser is a special purpose fund formed as a joint venture to invest
in Units by Everest Properties II, LLC and MacKenzie Patterson, Inc., each a
private, independent real estate investment firm. None of these entities is
affiliated with the Partnership's general partner.

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

We are offering to pay $160 per Unit, net to you in cash, less the amount of any
distributions declared or made with respect to the Units on or after May 6,
2002. Any distributions made or declared on or after the Offer Date would, by
the terms of the Offer and as set forth in the Letter of Transmittal, be
assigned by tendering Unit holders to the Purchaser and deducted from your
proceeds. Also, the transfer fees charged by the Partnership will be deducted
from your proceeds, which the Partnership advises us is $100 per transfer
(regardless of the number of Units transferred). If you tender your Units to us
in the Offer, you will not have to pay brokerage fees or similar expenses.

DO YOU HAVE THE FINANCIAL RESOURCES TO MAKE PAYMENT?

If the total amount of Units sought is purchased, the Purchaser's capital
commitment will be approximately $671,520. The Purchaser has adequate capital
commitments at its disposal to fund payment to selling Unit holders.

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

You will have at least until 11:59 p.m. pacific standard time, on June 5, 2002,
to decide whether to tender your Units in the Offer.

CAN THE OFFER BE EXTENDED AND UNDER WHAT CIRCUMSTANCES?

The Offer can be extended in our discretion. If we extend the offer, we will
make a public announcement of the extension, not later than 9:00 a.m., eastern
standard time, on the day after the date on which the Offer was scheduled to
expire.

WHAT ARE THE MOST SIGNIFICANT CONDITIONS TO THE OFFER?

There are no conditions to the offer based on minimum Units tendered, the
availability of financing or otherwise determined by the success of the offer.
However, we may not be obligated to purchase any Units in the event certain
conditions occur, such as legal or government actions which would prohibit the
purchase. Furthermore, we are not obligated to purchase any Units which are
validly tendered if, among other things, there is a material adverse change in
the Partnership or its business or assets.

HOW DO I TENDER MY UNITS?

To tender your Units,  you must deliver a completed  Letter of  Transmittal
(printed on blue paper), to the Purchaser at: Everest FJS Investors, LLC, 199 S.
Los Robles  Ave.,  Suite  440,  Pasadena,  California  91101,  Attn:  Securities
Processing  Department   (Telephone:   800-511-4613;   Facsimile   Transmission:
626-585-5929), no later than the time the Offer expires.


                                        5



MAY I WITHDRAW PREVIOUSLY TENDERED UNITS?

You can withdraw previously tendered Units at any time until the Offer has
expired and, if we have not agreed to accept your Units for payment by July 5,
2002, you can withdraw them at any time after such time until we do accept your
Units for payment. To withdraw Units, you must deliver a written notice of
withdrawal, or a facsimile of one, with the required information to the
Purchaser while you still have the right to withdraw the Units.

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

The Purchaser has not sought the approval or disapproval of the General Partner.
The General Partner may be expected to communicate the Partnership's position on
the offer in the next two weeks.

WILL THE PARTNERSHIP CONTINUE AS A PUBLIC COMPANY?

The Partnership reported 542 holders of its outstanding Units as of the end of
2001, the most recent year for which it has filed an annual report. Unless the
total number of Unit holders were to fall below 500, the Partnership will
continue as a public reporting company. The Purchaser cannot currently predict
whether the offer will result in such a reduction in the number of Unit holders,
nor can it predict whether the Partnership would elect to terminate its
reporting status if the number of holders were so reduced. The Purchasers have
no intention of seeking to change the Partnership's status as a public reporting
company.

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

The Purchaser does not anticipate that Units held by non-tendering Unit holders
will be affected by the completion of the offer. However, if the Purchaser
should acquire all of the Units sought in the Offer, the Purchaser would control
a large, and potentially controlling, block of Units.

WHAT ARE THE PURCHASER'S FUTURE INTENTIONS CONCERNING THE PARTNERSHIP?

The Purchaser intends to consider after the expiration of the Offer whether or
not to seek control of the Partnership or to change the management or operations
of the Partnership. Accordingly, the Purchaser reserves the right, at an
appropriate time, to exercise its rights as a limited partner to vote on matters
subject to a limited partner vote, including any vote affecting the sale of the
Partnership's properties and the liquidation and dissolution of the Partnership.
In addition, as the principal shareholder of the General Partner has been in
bankruptcy, the Purchaser and its affiliates may seek to remove the General
Partner in order to protect and enhance its interest in the Partnership. In this
regard, if the Purchaser acquires all Units sought in this offer, the Purchaser
and its affiliates may hold sufficient votes to exercise control of the
Partnership.

WHAT IS THE MARKET VALUE OF MY UNITS?

According to the Partnership, "Units of the Registrant are not publicly traded
nor is it anticipated that a public trading market will develop for the Units."
The Purchaser's review of independent secondary market reporting publications
found few sales of Units on secondary markets during recent years. The
information published by these independent sources is believed to be the product
of their private market research and does not constitute the comprehensive
transaction reporting of a securities exchange. Accordingly, the Purchaser does
not know whether the foregoing sales information is accurate or complete. In the
last quarter of 2001, 2,437 Units were sold by limited partners, at a price of
$105 per Unit, in a third party tender offer by affiliates of the Purchaser.

WHO SHOULD I CALL IF I HAVE QUESTIONS ABOUT THE TENDER OFFER?

You can call the Purchaser, toll free, at 800-611-4613.


                                        6





TO THE UNIT HOLDERS OF FJS PROPERTIES FUND I, L.P.

                                  INTRODUCTION

         The Purchaser hereby offers to purchase up to 4,197 Units (the "Maximum
Offer") at a purchase price of $160 per Unit ("Offer Price"), less the amount of
any distributions declared or paid with respect to the Units on or after May 6,
2002 (the "Offer Date"), in cash, without interest, upon the terms and subject
to the conditions set forth in the Offer. The Purchaser is unaware of any
distributions declared or paid since April 1, 2002. Unit holders who tender
their Units will bear any transfer fees imposed by the Partnership for each
transfer, which the Partnership advises us are $100 per transfer (regardless of
the number of Units transferred), and the amount of such fee will be deducted
from the sale proceeds payable to the selling Unit holder. No other fees will be
borne by Unit holders who tender their Units.

         For further information concerning the Purchaser, see Section 11 below
and Schedule I.

         Neither the Purchaser nor any of its affiliates is affiliated with the
Partnership, or the Partnership's general partner. The address of the
Partnership's principal executive offices is 264 Route 537 East, Colts Neck, NJ
07722.

         Unit holders are urged to consider the following factors:

              o   The Offer Price of $160 per Unit represents a premium to the
                  estimated liquidation value. In a recommendation letter to
                  limited partners dated November 13, 2001, the Partnership
                  estimated that limited partners would receive approximately
                  $150.71 per Unit if the Partnership sold its property,
                  distributed all the proceeds and dissolved the Partnership.
                  The Offer price exceeds that amount by $9.29 per Unit, or over
                  6%. Units of limited partnerships are usually purchased at a
                  significant discount to their estimated liquidation value, so
                  the Offer Price represents a significant premium for the
                  Units.

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

             o    The Purchaser is making the Offer for investment purposes and
                  with the hope of making a profit from the ownership of the
                  Units.  In establishing the purchase price of $160 per Unit,
                  the Purchaser is motivated to establish the lowest price which
                  might be acceptable to Unit holders consistent with the
                  Purchaser's objectives.  There is no public market for the
                  Units, and neither the Unit holders nor the Purchaser has any
                  accurate means for determining the actual present value of the
                  Units. The Purchaser has not made an  independent appraisal of
                  the Units or the Partnership's property, and is not qualified
                  to appraise real estate.  Accordingly, there can be no
                  assurance that the Offer price accurately reflects an
                  approximate value of the Units or that the actual amounts
                  which may be realized by holders of the Units may not vary
                  substantially from the Offer price.

              o   As a result of consummation of the Offer, the Purchaser may be
                  in a position to significantly influence all Partnership
                  decisions on which Unit holders may vote, and may control any
                  such vote if all Units sought are purchased. The Purchaser
                  will vote the Units acquired in the Offer in its own interest,
                  which may be different from or in conflict with the interests
                  of the remaining Unit holders.

              o   The Purchaser may accept only a portion of the Units tendered
                  by a Unit holder in the event a total of more than 4,197 Units
                  are tendered.

              o   No independent party will hold securities tendered until the
                  offer closes and payment is made. Because there is no
                  independent intermediary to hold the Purchaser's funds and
                  tendered securities, the Purchaser may have access to the
                  securities before all conditions to the Offer have been
                  satisfied and selling Unit holders have been paid.


                                        7



         The Offer will provide Unit holders with an opportunity to liquidate
their investment without the usual securities brokerage commissions associated
with market sales. Unit holders may have a more immediate need to use the cash
now tied up in an investment in the Units and wish to sell them to the
Purchaser. Unit holders who sell all of their Units will also eliminate the need
to file form K-1 information for the Partnership with their federal tax returns
for years after 2002.

Establishment of the Offer Price

         The Purchaser has set the Offer Price at $160 per Unit, less the amount
of any distributions declared or made with respect to the Units on or after the
Offer Date. Unit holders who tender their Units will bear any transfer fees
imposed by the Partnership for each transfer, which the Partnership advises us
are $100 per transfer (regardless of the number of Units transferred), and the
amount of such fee will be deducted from the sale proceeds payable to the
selling Unit holder. In determining the Offer Price, the Purchaser analyzed a
number of quantitative and qualitative factors, including: (i) the lack of a
secondary market for resales of the Units and the resulting lack of liquidity of
an investment in the Partnership; (ii) the estimated value of the Partnership's
real property; and (iii) the costs to the Purchaser associated with acquiring
the Units.

         The Partnership made the following statement in its annual report on
Form 10-K for the year ended December 31, 2001: "Units of the Registrant are not
publicly traded nor is it anticipated that a public trading market will develop
for the Units." The lack of any public market for the sale of Units means that
Unit holders have limited alternatives if they seek to sell their Units. As a
result of such limited alternatives for Unit holders, the Purchaser may not need
to offer as high a price for the Units as it would otherwise. On the other hand,
the Purchaser takes a greater risk in establishing a purchase price as there is
no prevailing market price to be used for reference and the Purchaser itself
will have limited liquidity for the Units upon consummation of the purchase.

         Affiliates of MacKenzie Patterson, Inc., a member of the Purchaser,
acquired a total of 2,419 Units at a price of $105 per Unit pursuant to a tender
offer terminated December 31, 2001. In April 2002, Everest Properties II, LLC
orally agreed to purchase, and The Brennan Family Trust and the Trustee for the
Bankruptcy Estate of Robert E. Brennan, through their attorneys, agreed to sell,
1246.4 Units and 311.6 Units, respectively, at a price of $160 per Unit. The
purchase from the bankruptcy Trustee was subject to U.S. Bankruptcy Court
approval and other bankruptcy requirements. Everest expected to complete the
purchase after such approval and after the Offer was concluded. In May 2002,
attorneys for both sellers orally advised Everest that they did not intend to
proceed with the sale of Units to Everest. Everest is considering its legal
remedies with respect to the sellers' refusal to proceed with the agreements
described above.

         In November, 2001, the Partnership's general partner estimated that the
Partnership may have a liquidation value of approximately $150.71 per Unit based
on its estimated value for the Partnership's property. The Offer Price
constitutes a $9.29 (or more than 6%) premium over this amount. The Purchaser is
offering to purchase Units which are an illiquid investment and is not offering
to purchase the Partnership's underlying assets. The Partnership has announced
no plans to liquidate, there is no fixed date for liquidation and the Purchaser
has no reason to believe that the Partnership will liquidate its assets at any
time in the foreseeable future. The underlying asset value of the Partnership is
therefore only one factor used by the Purchaser in arriving at the Offer Price.

         At December 31, 2001, the Partnership owned and operated one 312 unit
garden apartment complex, the Pavilion Apartments ("Pavilion"), located in West
Palm Beach, Florida.

         The Offer Price represents the price at which the Purchaser is willing
to purchase Units. No independent person has been retained to evaluate or render
any opinion with respect to the fairness of the Offer Price and no
representation is made by the Purchaser or any affiliate of the Purchaser as to
such fairness. Other measures of the value of the Units may be relevant to Unit
holders. Unit holders are urged to consider carefully all of the information
contained herein and consult with their own advisors, tax, financial or
otherwise, in evaluating the terms of the Offer before deciding whether to
tender Units.


                                        8




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

         If, prior to the Expiration Date, the Purchaser increases the
consideration offered to Unit holders pursuant to the Offer, such increased
consideration will be paid with respect to all Units that are purchased pursuant
to the Offer, whether or not such Units were tendered prior to such increase in
consideration.

General Background Information

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

         Unit holders are urged to read this Offer to Purchase and the
accompanying Letter of Transmittal carefully before deciding whether to tender
their Units.


                                  TENDER OFFER


Section 1. Terms of the Offer. Upon the terms and subject to the conditions of
the Offer, the Purchaser will accept for payment and pay for Units validly
tendered on or prior to the Expiration Date and not withdrawn in accordance with
Section 4 of this Offer to Purchase. The term "Expiration Date" shall mean 11:59
p.m., Pacific Standard Time, on June 5, 2002, unless and until the Purchaser
extends the period of time for which the Offer is open, in which event the term
"Expiration Date" shall mean the latest time and date on which the Offer, as so
extended by the Purchaser, shall expire.

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

         The Purchaser does not anticipate and has no reason to believe that any
condition or event will occur that would prevent the Purchaser from purchasing
tendered Units as offered herein.

Section 2. Proration; Acceptance for Payment and Payment for Units. If the
number of Units validly tendered prior to the Expiration Date and not withdrawn
is less than the maximum number of Units sought (the "Maximum Offer"), the
Purchaser, upon the terms and subject to the conditions of the Offer, will
accept for payment all Units so tendered. If the number of Units validly
tendered prior to the Expiration Date and not withdrawn exceeds the Maximum
Offer, the Purchaser, upon the terms and subject to the conditions of the Offer,
will accept for payment Units so tendered on a pro rata basis.


                                        9





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

         Upon the terms and subject to the conditions of the Offer (including,
if the Offer is  extended  or  amended,  the terms  and  conditions  of any
extension or  amendment),  the Purchaser  will accept for payment,  and will pay
for,  Units validly  tendered and not  withdrawn in  accordance  with Section 4,
promptly  following  the  Expiration  Date.  In all  cases,  payment  for  Units
purchased  pursuant to the Offer will be made only after  timely  receipt by the
Purchaser of a properly  completed and duly executed  Letter of Transmittal  (or
facsimile   thereof)  and  any  other  documents   required  by  the  Letter  of
Transmittal.

         For purposes of the Offer, the Purchaser shall be deemed to have
accepted for payment (and thereby purchased) tendered Units when, as and if the
Purchaser submits the Units to the Partnership to register the transfers.
Payment for Units is conditioned upon and will be made promptly upon the
confirmation by the Partnership that the Units have been properly recorded as
transferred to Purchaser.

         Under no circumstances will interest be paid on the Offer Price by
reason of any delay in making such payment.

         If any tendered Units are not purchased for any reason, the Letter of
Transmittal with respect to such Units not purchased will be of no force or
effect. If, for any reason whatsoever, acceptance for payment of, or payment
for, any Units tendered pursuant to the Offer is delayed or the 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 13 (but
subject to compliance with Rule 14e-1(c) under the Exchange Act), the Purchaser
may retain tendered Units, subject to any limitations of applicable law, and
such Units may not be withdrawn except to the extent that the tendering Unit
holders are entitled to withdrawal rights as described in Section 4.

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

Section 3. Procedures for Tendering Units.

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

         In order for a tendering Unit holder to participate in the Offer, Units
must be validly tendered and not withdrawn prior to the Expiration Date, which
is 11:59 p.m., Pacific Standard Time, on June 5, 2002, or such date to which the
Offer may be extended.

         The method of delivery of the Letter of Transmittal and all other
required documents is at the option and risk of the tendering Unit holder and
delivery will be deemed made only when actually received by the Purchaser.

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


                                       10




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

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

Determination of Validity; Rejection of Units; Waiver of Defects; No Obligation
to Give Notice of Defects. All questions as to the validity, form, eligibility
(including time of receipt) and acceptance for payment of any tender of Units
pursuant to the procedures described above will be determined by the Purchaser,
in its sole discretion, which determination shall be final and binding. The
Purchaser reserves the absolute right to reject any or all tenders if not in
proper form or if the acceptance of, or payment for, the Units tendered may, in
the opinion of the Purchaser's counsel, be unlawful. The Purchaser also reserves
the right to waive any defect or irregularity in any tender with respect to any
particular Units of any particular Unit holder, and the Purchaser's
interpretation of the terms and conditions of the Offer (including the Letter of
Transmittal and the Instructions thereto) will be final and binding. Neither the
Purchaser, nor any other person will be under any duty to give notification of
any defects or irregularities in the tender of any Units or will incur any
liability for failure to give any such notification.

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

Section 4. Withdrawal Rights. Except as otherwise provided in this Section 4,
all tenders of Units pursuant to the Offer are irrevocable, provided that Units
tendered pursuant to the Offer may be withdrawn at any time prior to the
Expiration Date and, unless theretofore accepted for payment as provided in this
Offer to Purchase, may also be withdrawn at any time on or after July 5, 2002,

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

         If purchase of, or payment for, Units is delayed for any reason or if
the Purchaser is unable to purchase or pay for Units for any reason, then,
without prejudice to the Purchaser's rights under the Offer, tendered Units may
be retained by the Purchaser and may not be withdrawn except to the extent that


                                       11





tendering Unit holders are entitled to withdrawal rights as set forth in this
Section 4, subject to Rule 14e-1(c) under the Exchange Act, which provides that
no person who makes a tender offer shall fail to pay the consideration offered
or return the securities deposited by or on behalf of security holders promptly
after the termination or withdrawal of the tender offer.

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

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

Section 5. Extension of Tender Period; Termination; Amendment. The Purchaser
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, any Units, (ii)
upon the occurrence or failure to occur of any of the conditions specified in
Section 13, to delay the acceptance for payment of, or payment for, any Units
not heretofore accepted for payment or paid for, or to terminate the Offer and
not accept for payment any Units not theretofore accepted for payment or paid
for, and (iii) to amend the Offer in any respect (including, without limitation,
by increasing or decreasing the consideration offered or the number of Units
being sought in the Offer or both or changing the type of consideration). Any
extension, termination or amendment will be followed as promptly as practicable
by public announcement, the announcement in the case of an extension to be
issued no later than 9:00 a.m., Eastern Standard Time, on the next business day
after the previously scheduled Expiration Date, in accordance with the public
announcement requirement of Rule 14d-4(c) under the Exchange Act. Without
limiting the manner in which the Purchaser may choose to make any public
announcement, except as provided by applicable law (including Rule 14d-4(c)
under the Exchange Act), the Purchaser will have no obligation to publish,
advertise or otherwise communicate any such public announcement, other than by
issuing a release to the Dow Jones News Service. The Purchaser may also be
required by applicable law to disseminate to Unit holders certain information
concerning the extensions of the Offer and any material changes in the terms of
the Offer.

         If the Purchaser 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 are unable to pay for Units pursuant to the Offer for any reason, then,
without prejudice to the Purchaser's rights under the Offer, the Purchaser may
retain tendered Units, and such Units may not be withdrawn except to the extent
tendering Unit holders are entitled to withdrawal rights as described in Section
4. However, the ability of the Purchaser to delay payment for Units that the
Purchaser has accepted for payment is limited by Rule 14e-1 under the Exchange
Act, which requires that the Purchaser pay the consideration offered or return
the securities deposited by or on behalf of holders of securities promptly after
the termination or withdrawal of the Offer.

         If the Purchaser 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 to the extent required by Rules 14d-
4(c), 14d-6(d) and 14e-1 under the Exchange Act. The minimum period during which
an offer must remain open following a material change in the terms of the offer
or information concerning the offer, other than a change in price or a change in
percentage of securities sought, will depend upon the facts and circumstances,
including the relative materiality of the change in the terms or information.
With respect to a change in price or a change in percentage of securities sought
(other than an increase of not more than 2% of the class of securities sought),
however, a minimum ten business day period is generally required to allow for
adequate dissemination to security holders and for investor response. As used in
this Offer to Purchase, "business day" means any day other than a Saturday,
Sunday or a federal holiday, and consists of the time period from 12:00 midnight
through 11:59 p.m., Pacific Standard Time.

Section 6. Certain Federal Income Tax Consequences. THE FEDERAL INCOME TAX
DISCUSSION SET FORTH BELOW IS INCLUDED HEREIN FOR GENERAL INFORMATION ONLY AND
DOES NOT PURPORT TO ADDRESS ALL ASPECTS OF TAXATION THAT MAY BE RELEVANT TO A
PARTICULAR UNIT HOLDER. For example, this discussion does not address the effect
of any applicable foreign, state, local or other tax laws other than federal


                                       12





income tax laws. Certain Unit holders (including trusts, foreign persons,
tax-exempt organizations or corporations subject to special rules, such as life
insurance companies or S corporations) may be subject to special rules not
discussed below. This discussion is based on the Internal Revenue Code of 1986,
as amended (the "Code"), existing regulations, court decisions and Internal
Revenue Service ("IRS") rulings and other pronouncements. EACH UNIT HOLDER
TENDERING UNITS SHOULD CONSULT SUCH UNIT HOLDER'S OWN TAX ADVISOR AS TO THE
PARTICULAR TAX CONSEQUENCES TO SUCH UNIT HOLDER OF ACCEPTING THE OFFER,
INCLUDING THE APPLICATION OF THE ALTERNATIVE MINIMUM TAX AND FEDERAL, FOREIGN,
STATE, LOCAL AND OTHER TAX LAWS.

         The following discussion is based on the assumption that the
Partnership is treated as a partnership for federal income tax purposes and is
not a "publicly traded partnership" as that term is defined in the Code.

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

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

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

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

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

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

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


                                       13




Foreign Unit holders. Gain realized by a foreign Unit holder on a sale of a Unit
pursuant to the Offer will be subject to federal income tax. Under Section 1445
of the Code, the transferee of a partnership interest held by a foreign person
is generally required to deduct and withhold a tax equal to 10% of the amount
realized on the disposition. The Purchaser will withhold 10% of the amount
realized by a tendering Unit holder from the purchase price payment to be made
to such Unit holder unless the Unit holder properly completes and signs the
FIRPTA Affidavit included as part of the Letter of Transmittal certifying the
Unit holder's TIN, that such Unit holder is not a foreign person and the Unit
holder's address. Amounts withheld would be creditable against a foreign Unit
holder's federal income tax liability and, if in excess thereof, a refund could
be obtained from the Internal Revenue Service by filing a U.S. income tax
return.

Section 7. Effects of the Offer.

Limitations on Resales. The Partnership's 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 income tax purposes.

Effect on Trading Market. If a substantial number of Units are purchased
pursuant to the Offer and there is no proration, the result could be a reduction
in the number of Unit Holders. Reducing the number of security holders in
certain kinds of equity securities might be expected to result in a reduction in
the liquidity and volume of activity in the trading market for the security.
However, there is no established public trading market for the Units and,
therefore, the Purchaser does not believe a reduction in the number of Unit
holders will materially further restrict the Unit holders' ability to find
purchasers for its Units through secondary market transactions.

Voting Power of Purchaser. Depending on the number of Units acquired by the
Purchaser pursuant to the Offer, the Purchaser may have the ability to exert
influence on or even control matters subject to the vote of Unit holders. The
Partnership does not hold annual or regular meetings to elect directors, and
does not have a representative board of directors overseeing management. Votes
of Unit holders would only be solicited, if ever, for matters affecting the
fundamental structure of the Partnership, and the affirmative vote of more than
50% of the outstanding Units (not a mere quorum) is required to effect action.
The Purchaser and its affiliates do not have a present intention to call for any
such vote, nor are they aware that the General Partner intends to do so. They
would, nevertheless, exercise any and all rights they might hold in the event
that such a vote is called by the General Partner, or if, in the future, changes
in circumstances would dictate that limited partners exercise their right to
call a vote. If the Purchaser were to acquire all of the Units sought in the
Offer, the Purchaser and its affiliates would hold or control approximately 56%
of the outstanding Units. Accordingly, the Purchaser's votes could potentially
control the outcome of any extraordinary vote (as there are no regular or annual
votes). However, even in those circumstances, the Purchaser would not see any
divergence between the Purchaser's interests as holder and those of any other
ordinary holder.

Other Potential Effects. The Units are registered under the Exchange Act, which
requires, among other things that the Partnership furnish certain information to
its Unit holders and to the Commission and comply with the Commission's proxy
rules in connection with meetings of, and solicitation of consents from, Unit
holders. Registration and reporting requirements could be terminated by the
Partnership if the number of record holders falls below 300, or below 500 if the
Partnership's total assets are below $10 million for three consecutive preceding
fiscal years. The Partnership reported 542 holders of its outstanding Units as
of the end of 2001, the most recent year for which it has filed an annual
report. Unless the total number of Unit holders were to fall below 500, the
Partnership will continue as a public reporting company. The Purchaser cannot
currently predict whether the offer will result in such a reduction in the
number of Unit holders, nor can it predict whether the Partnership would elect
to terminate its reporting status if the number of holders were so reduced. The
Purchasers have no intention of seeking to change the Partnership's status as a
public reporting company

Section 8. Future Plans. Following the completion of the Offer, the Purchaser,
or its affiliates, may acquire additional Units. Any such acquisitions may be
made through private purchases, one or more future tender offers or by any other
means deemed advisable or appropriate. Any such acquisitions may be at a
consideration higher or lower than the consideration to be paid for the Units


                                       14




purchased pursuant to the Offer. The Purchaser is seeking to purchase a total of
4,197 Units. If the Purchaser acquires fewer than 4,197 Units pursuant to the
Offer, the Purchaser may seek to make further purchases on the open market at
prevailing prices, or solicit Units pursuant to one or more future tender offers
at the same price, a higher price or, if the Partnership's circumstances change,
at a lower price. Alternatively, the Purchaser may discontinue any further
purchases of Units after termination of the Offer, regardless of the number of
Units purchased. The Offer is not made with any current view toward or plan or
purpose of acquiring Units in a series of successive and periodic offers.
Nevertheless, as noted above, the Purchaser reserves the right to gauge the
response to this solicitation, and, if not successful in achieving the Maximum
Offer, may consider future offers. Factors affecting the Purchaser's future
interest in acquiring additional Units include, but are not limited to, the
relative success of the current Offer, any increase or decrease in the
availability of capital for investment by the Purchaser and its investment fund
affiliates, the current diversification and performance of each affiliated
fund's portfolio of real estate interests, the development of any public market
in the Units or actions by unrelated parties to tender for or purchase Units,
the status of and changes and trends in the Partnership's operations,
announcement of pending property sales and the proposed terms of sales, and
local and national real estate and financial market developments and trends.

         In 1995, Robert E. Brennan, the owner of 80% of the equity interest in
the General Partner, filed for bankruptcy protection. The trustee in bankruptcy
has the authority to sell Mr. Brennan's interest with court approval. In March
of 2000, MacKenzie Patterson, Inc. ("MPI") proposed to purchase this interest in
the General Partner, subject to its obtaining information regarding valuation of
the interest. Its primary purpose in acquiring the controlling interest in the
General Partner was to assure that the Partnership was managed and its property
maintained and operated in a manner consistent with the interests of Unit
holders, including those of its managed funds which hold Units. The trustee did
not respond favorably to MPI's initial proposal. In November 2000, MPI engaged
counsel to represent it in the bankruptcy court and further pursue the interest
in the General Partner. In March 2001, MPI made another proposal to purchase the
interest in the General Partner. Everest Financial, Inc. also participated as a
bidder in the auction conducted by the bankruptcy trustee for Mr. Brennan's
interest in the General Partner, but was not the successful bidder. Also, in
December 2001, Everest Financial, Inc., an affiliate of Everest Properties II,
LLC, managing member of the Purchaser, made an offer to acquire the
Partnership's property directly, for a proposed purchase price of $8 million,
subject to a satisfactory diligence review of the property. The offer was not
accepted.

         The Purchaser is seeking to acquire Units pursuant to the Offer to
obtain a substantial equity interest in the Partnership, for investment and also
with a view to protecting the existing investment of affiliates of the Purchaser
and increasing the likelihood that, if it is determined to be necessary,
Purchaser, Everest or an affiliate will be successful in becoming the general
partner of the Partnership if steps are taken to replace the general partner of
the Partnership. The Purchaser and Everest are considering taking such steps,
which may include seeking to remove the current general partner without its
consent, or seeking an agreement with the current general partner regarding the
future management of the Partnership, or taking other actions to effectively
control the Partnership. In such event, Purchaser expects to exercise the voting
power of the Units acquired in order to approve any matters submitted by the
Purchaser, Everest or an affiliate for a vote of the limited partners of the
Partnership. However, no specific plan in this regard has yet been determined,
and any such actions would depend on future developments which the Purchaser
cannot now predict. The Purchaser also may consider selling some or all of the
Units it acquires pursuant to the Offer, either directly or by a sale of one or
more interests in the Purchaser itself, depending upon liquidity, strategic, tax
and other considerations. The Purchaser does not have any present intention to
take any action to liquidate the Partnership. The Purchaser nevertheless
reserves the right, at an appropriate time, to exercise its rights as a limited
partner to vote on matters such as any vote affecting the sale of the
Partnership's property and the liquidation and dissolution of the Partnership.
Except as expressly set forth herein, the Purchaser has no present intention to
seek control of the Partnership or to change the management or operations of the
Partnership, to cause the Partnership to engage in any extraordinary
transaction, to cause any purchase, sale or transfer of a material amount of the
assets of the Partnership, to make any change in the distribution policies,
indebtedness or capitalization of the Partnership, or to change the structure of
the Partnership, the listing status of the Units or the reporting requirements
of the Partnership.

Section 9. The Business of the Partnership. Information included herein
concerning the Partnership is derived from the Partnership's publicly-filed
reports. Information concerning the Partnership, its assets, operations and
management is contained in its Annual Reports on Form 10-K and Quarterly Reports
on Form 10-Q and other filings with the Securities and Exchange Commission. Such
reports and filings are available on the Commission's EDGAR system, at its
internet web site at and are available for inspection at the Commission's
principal office in Washington, D.C. and at its regional offices in New York,
New York and Chicago, Illinois. The Purchaser has relied on such information to
the extent information is presented herein concerning the Partnership, and

                                       15


expressly disclaim any responsibility for the information included in such
reports and extracted in this Offer.

Section 10.  Conflicts of Interest.  The Purchaser  knows of no conflict of
interest which may be deemed material to Unit holders.

Section 11. Certain Information Concerning the Purchaser. The Purchaser is
Everest FJS Investors, LLC. The Purchaser is a California limited liability
company that was formed in April 2002 by Everest Properties II, LLC a California
limited liability company ("Everest") and MacKenzie Patterson, Inc., a
California corporation ("MacKenzie") for the sole purpose of acquiring Units in
the Partnership. The Purchaser has not carried on any other business prior to
the date hereof. Purchaser is managed by Everest. The principal office of the
Purchaser and Everest is 199 South Los Robles Avenue, Suite 440, Pasadena, CA
91101; the telephone number is (626) 585-5920. The principal business address of
MacKenzie is 1640 School Street, Moraga, California 94556, and its business
telephone number is 925-631-9100. For certain information concerning the
directors and executive officers of Everest and MacKenzie, see Schedule I to
this Offer to Purchase.

         The members of the Purchaser include affiliates of Everest and
MacKenzie and the Purchaser may admit other affiliates of Everest and MacKenzie
as members prior to consummation of the offer. Everest and MacKenzie have and
control adequate capital to fund in full the total purchase cost of Units
subject to the offer and have committed to contribute to the Purchaser all
necessary funds. Other than initial capital to fund the expenses of organizing
the Purchaser and distributing the Offer, Everest and MacKenzie have agreed to
make any capital contribution to Purchaser necessary to fund the purchase price
of Units just prior to the Expiration Date. Everest and MacKenzie have also
agreed that, if a future attempt to replace the general partner of the
Partnership is made, they would share equally the expenses and potential
benefits of such an effort.

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

Section 12. Source of Funds. The Purchaser expects that approximately $671,520
would be required to purchase 4,197 Units, if tendered, and an additional
$20,000 may be required to pay related fees and expenses. The Purchaser expects
to obtain these funds by means of equity capital contributions from its members
prior to the time the Units tendered pursuant to the Offer are accepted for
payment. Such members will fund their capital contributions through existing
cash reserves which in the aggregate are sufficient to provide the funds
required in connection with the Offer without any borrowing.

Section 13. Conditions of the Offer. Notwithstanding any other term of the
Offer, the Purchaser shall not be required to accept for payment or to pay for
any Units tendered unless all authorizations or approvals of, or expirations of

                                       16


waiting periods imposed by, any court, administrative agency or other
governmental authority necessary for the consummation of the transactions
contemplated by the Offer shall have been obtained or occurred on or before the
Expiration Date.

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

         (a) a preliminary or permanent injunction or other order of any federal
or state court, government or governmental authority or agency shall have been
issued and shall remain in effect which (i) makes illegal, delays or otherwise
directly or indirectly restrains or prohibits the making of the Offer or the
acceptance for payment of or payment for any Units by the Purchaser, (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 Unit holders,
(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, in the reasonable judgment of the Purchaser;

         (b) there shall be any action taken, or any statute, rule, regulation
or order proposed, enacted, enforced, promulgated, issued or deemed applicable
to the Offer by any federal or state court, government or governmental authority
or agency, other than the application of the waiting period provisions of the
Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended, which 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 hereof, in the business, properties, assets, liabilities,
financial condition, operations, results of operations or prospects of the
Partnership, which, in the reasonable judgment of the Purchaser, is or may be
materially adverse to the Partnership, or the Purchaser shall have become aware
of any fact that, in the reasonable judgment of the Purchaser, 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 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 shall have
otherwise learned that (i) more than fifty percent of the outstanding Units have
been or are proposed to be acquired by another person (including a "group"
within the meaning of Section 13(d)(3) of the Exchange Act), or (ii) any person
or group that prior to such date had filed a Statement with the Commission
pursuant to Sections 13(d) or (g) of the Exchange Act has increased or proposes
to increase the number of Units beneficially owned by such person or group as
disclosed in such Statement by two percent or more of the outstanding Units.

         The foregoing conditions are for the sole benefit of the Purchaser and
may be asserted by the Purchaser or may be waived by the Purchaser in whole or
in part at any time and from time to time prior to the Expiration Date in its
sole exercise of reasonable discretion, and the Offer will remain open for a
period of at least five business days following any such waiver of a material
condition. Any termination by the Purchaser concerning the events described
above will be final and binding upon all parties.

Section 14. Certain Legal Matters.

General. Except as set forth in this Section 14, the Purchaser 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 pursuant to the Offer. 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. While there is no present intent to delay
the purchase of Units tendered pursuant to the Offer pending receipt of any such


                                       17


additional approval or the taking of any such action, there can be no assurance
that any such additional approval or action, if needed, would be obtained
without substantial conditions or that adverse consequences might not result to
the Partnership's business, or that certain parts of the Partnership's business
might not have to be disposed of or held separate or other substantial
conditions complied with in order to obtain such approval or action, any of
which could cause the Purchaser to elect to terminate the Offer without
purchasing Units thereunder. The Purchaser's obligation to purchase and pay for
Units is subject to certain conditions, including conditions related to the
legal matters discussed in this Section 14.

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

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

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

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

Section 15. Fees and Expenses. The Purchaser will pay all costs and expenses of
printing, publication and mailing of the Offer. Selling Unit holders will bear
the costs of transfer which the Partnership has established as $100 per transfer
(regardless of the number of Units transferred).

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

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

May 6, 2002

EVEREST FJS INVESTORS, LLC









                                       18


                                   SCHEDULE I

                        THE PURCHASER AND ITS PRINCIPALS

Everest Properties II, LLC

The business address of each executive officer of Everest FJS Investors, LLC
(the "Offeror") and Everest Properties II, LLC ("Everest") is 199 South Los
Robles Avenue, Suite 440, Pasadena, California 91101. The telephone number is
(626) 585-5920. Each executive officer is a United States citizen. The name and
principal occupation or employment of each executive officer of the Offeror and
Everest are set forth below.


                              Present Principal Occupation or Employment
Name                          Position and Five-Year Employment History
- ----                          -----------------------------------------

W. Robert Kohorst             President of Everest  since 1996. President and
                              Director of Everest  Properties,  Inc. since 1994.
                              President and Director of KH Financial, Inc. since
                              1991.

David I. Lesser               Executive Vice President and Secretary of Everest
                              since 1996. Executive Vice President and Director
                              of Everest Properties, Inc. since 1995. Principal
                              and member of Feder, Goodman & Schwartz, Inc. from
                              1994 - 1996.

Christopher K. Davis          Vice President and the General Counsel of Everest
                              since 1998. Senior Staff Counsel and then Director
                              of Corporate Legal of Pinkerton's, Inc. from
                              1995 - 1998.

Peter J. Wilkinson            Vice President and the Chief Financial Officer
                              Everest since 1996. Chief Financial Officer and
                              Director of Everest Properties, Inc. since 1996.


MacKenzie Patterson, Inc.

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

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

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

Glen W. Fuller became senior vice president, chief operating officer, and a
director of MacKenzie Patterson, Inc. in May 2000. Prior to becoming senior vice


                                       19





president, from August 1998 to April 2000, he was with MacKenzie Patterson,
Inc. as a portfolio  manager and research  analyst.  Since  December  1999,  Mr.
Fuller has served as an officer and  director  of Host  Funding,  Inc.  Prior to
joining  MacKenzie  Patterson,  Inc., from May 1996 to July 1998, Mr. Fuller ran
the over the counter trading desk for North Coast Securities  Corp.  (previously
Morgan Fuller Capital Group) with  responsibility  for both the  proprietary and
retail trading desks.  Mr Fuller was also the registered  options  principal and
registered  municipal  bond principal for North Coast  Securities,  a registered
broker dealer.  Mr. Fuller currently is a NASD - registered  options  principal,
registered  bond  principal,  and holds his NASD  Series 7,  general  securities
licence.  Mr.  Fuller has also  spent time  working on the floor of the New York
Stock Exchange as a trading clerk and on the floor of the Pacific Stock Exchange
in San Francisco as an assistant specialist for LIT America.

Christine  Simpson is vice  president of MacKenzie  Patterson,  Inc. and is
responsible for the day-to-day management of research,  and securities purchases
and sales on behalf of the  entities  managed by MacKenzie  Patterson,  Inc. Ms.
Simpson has served in that position  since January 1997,  and prior to that time
was employed by  MacKenzie  Patterson,  Inc. as a research  analyst from January
1994 to December 1996. She joined MacKenzie Patterson, Inc. as an administrative
assistant in July 1990.








                                     - 20 -