OFFER TO PURCHASE FOR CASH

                                   1,500 UNITS
                       of Limited Partnership Interests in

                         AMERICAN REPUBLIC REALTY FUND I
                                       by
                           EVEREST PROPERTIES II, LLC

                           at a Cash Purchase Price of
                                  $200 per Unit


THE OFFER,  WITHDRAWAL RIGHTS AND PRORATION PERIOD WILL EXPIRE AT 5:00 P.M., LOS
ANGELES TIME, ON FRIDAY, JULY 8, 2005, UNLESS THE OFFER IS EXTENDED.


     Everest  Properties  II, LLC ("Everest" or the  "Purchaser"),  a California
limited  liability  company,  is offering  to  purchase  1,500 UNITS of AMERICAN
REPUBLIC REALTY FUND I (the "Partnership"), at a cash purchase price of $200 per
Unit, without interest,  less the amount of the Distributions (as defined below)
per Unit, if any, made to the Unit Holders by the Partnership  after the date of
this Offer,  and less any  transfer  fees  imposed by the  Partnership  for each
transfer,  which the Partnership advises us are $50 per transfer  (regardless of
the number of units  transferred).  The Offer (as  defined  below) is subject to
certain terms and conditions  set forth in this Offer to Purchase,  as it may be
supplemented  from time to time (the  "Offer to  Purchase")  and in the  related
Agreement of Transfer and Letter of  Transmittal,  as it may be  supplemented or
amended from time to time (the "Letter of Transmittal,"  which together with the
Offer to  Purchase,  constitutes  the  "Offer").  This  Offer is not  subject to
brokerage commissions or and is not conditioned upon financing. To the knowledge
of the Purchaser,  a Unit Holder will not incur any fees, such as selling broker
commissions or depositary fees, to sell Units in response to this Offer;  unless
such Unit Holder holds Units in a manner that involves  fees  particular to such
Unit Holder.

     The  enclosed  Letter of  Transmittal  may be used to tender  Units for the
Offer.  Please  read  all  Offer  materials  completely  before  completing  and
returning the Letter of Transmittal (blue form).
                               ------------------

                 For More Information or for Further Assistance,
                    Please Call or Contact the Purchaser at:

                           Everest Properties II, LLC
                           199 South Los Robles Avenue
                                    Suite 200
                           Pasadena, California 91101
                                 (626) 585-5920
                           (800) 611-4613 (toll free)



June 2, 2005




                                TABLE OF CONTENTS
                                                                            Page

INTRODUCTION...................................................................1

SUMMARY OF THE OFFER...........................................................1

DETAILS OF THE OFFER...........................................................2
        1.      Terms of the Offer; Expiration Date; Proration.................2
        2.      Acceptance for Payment and Payment of Purchase Price...........3
        3.      Procedure to Accept the Offer..................................3
        4.      Determination of Validity; Rejection of Units;
                Waiver of Defects; No Obligation to Give Notice of Defects.....4
        5.      Withdrawal Rights..............................................5
        6.      Extension of Tender Period; Amendment..........................5
        7.      Conditions of the Offer........................................6
        8.      Backup Federal Income Tax Withholding..........................7
        9.      FIRPTA Withholding.............................................7

CERTAIN INFORMATION CONCERNING THE PARTNERSHIP.................................7
        General................................................................8
        Outstanding Units......................................................8
        Trading History of the Units...........................................8
        Selected Financial and Property Related Data...........................8

DETERMINATION OF OFFER PRICE...................................................8

CERTAIN INFORMATION CONCERNING THE PURCHASER...................................9
        The Purchaser..........................................................9
        General................................................................9
        Prior Acquisitions of Units and Prior Contacts.........................9
        Source of Funds.......................................................10

FUTURE PLANS OF THE PURCHASER.................................................10

EFFECTS OF THE OFFER..........................................................10
        Future Benefits of Unit Ownership.....................................10
        Limitations on Resales................................................10
        Influence Over Future Voting Decisions................................11
        Other Potential Effects...............................................11

FEDERAL INCOME TAX MATTERS....................................................11

CERTAIN LEGAL MATTERS.........................................................13
        General...............................................................13
        State Takeover Statutes...............................................13
        Fees and Expenses.....................................................13
        Miscellaneous.........................................................13

SCHEDULE I - EXECUTIVE OFFICERS
APPENDIX A - PARTNERSHIP INFORMATION

                                       i



                                  INTRODUCTION

     The Purchaser hereby offers to purchase 1,500 Units of limited  partnership
interests  in the  Partnership  ("Units") at a cash  purchase  price of $200 per
Unit,  without  interest,  less the amount of Distributions  (defined below) per
Unit,  if any,  made to Unit Holders by the  Partnership  after the date of this
Offer,  and less any transfer fees imposed by the Partnership for each transfer,
which the Partnership advises us are $50 per transfer  (regardless of the number
of units transferred). To the knowledge of the Purchaser, a Unit Holder will not
incur any other fees, such as selling broker  commissions or depositary fees, to
sell Units in response to this Offer;  unless such Unit Holder  holds Units in a
manner that involves fees particular to such Unit Holder.

                              SUMMARY OF THE OFFER.

     The purpose of the Offer is for the Purchaser to acquire an equity interest
in the Partnership for investment purposes.

     In considering the Offer, Unit Holders are urged to consider the following:

     o    The  price   offered  for  the  Units  is  $200  in  CASH,   less  any
          Distributions  made after the date of this Offer.  See "Details of the
          Offer - Acceptance for Payment and Payment of Purchase  Price. "

     o    The  Offer  is  $25  per  Unit  (14%)  more  than  the  highest  prior
          third-party  offer for Units of which Purchaser is aware (made July 2,
          2004), based on a review of public SEC filings.

     o    The Partnership's  reported 2004 revenue is down by more than $219,000
          compared to 2003 revenue and vacancy at its properties has increased.

     o    The Units are  illiquid  - no trades  of  Partnership  interests  were
          reported  during the period from  February  2004  through  March 2005,
          according to Direct  Investments  Spectrum,  an  independent  industry
          publication,  in their most recent published report.  The Offer allows
          Unit  Holders to dispose of their Units  without  incurring  the sales
          commissions   (typically  up  to  8%  with  a  minimum  of  $150-$200)
          associated   with   sales   arranged    through   brokers   or   other
          intermediaries.  See "Certain Information Concerning the Partnership -
          Trading History of the Units."

     o    The Partnership  will not be required to terminate before December 31,
          2012,  unless a majority  of the limited  partners  approve an earlier
          dissolution  or an event  occurs  that  would  require a  dissolution,
          according to the Partnership's  limited  partnership  agreement,  and,
          according to the  Partnership's  public reports,  the termination date
          can be extended if certain events occur.

     o    The Purchaser is not  affiliated  with the  Partnership or its general
          partners.  The Partnership's general partner, Mr. Robert J. Werra (the
          "General  Partner"),  may be expected to communicate the Partnership's
          position on the Offer in the next two weeks.

     o    The  Purchaser  is making the Offer with a view to making a profit for
          itself. Accordingly,  the desire of the Purchaser to purchase Units at
          a low price  conflicts  with the  desire of the Unit  Holders  to sell
          their Units at a high price.

     o    The Offer is an  immediate  opportunity  for Unit Holders to liquidate
          their investment in the Partnership, but Unit Holders who tender their
          Units  will  be  giving  up  the  opportunity  to  participate  in any
          potential   future   benefits  from  ownership  of  Units,   including
          distributions  resulting  from any  future  sale of the  Partnership's
          properties. Unit Holders may have a more immediate need to use the

                                       1


          cash now tied up in the Units, and may consider the Offer more certain
          to achieve a prompt liquidation of their investment in the Units. 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 2005.  See  "Details of the Offer - Acceptance
          for Payment and Payment of Purchase Price."

     o    The Offer  allows  Unit  Holders  the  option to sell "All or None" of
          their  Units,  thereby  allowing  Unit  Holders  the  option  to avoid
          proration if more than 1,500 UNITS are  tendered.  See "Details of the
          Offer  -  Terms  of the  Offer;  Expiration  Date;  Proration"  and "-
          Withdrawal Rights - Automatic Withdrawal Option."

     Each Unit Holder  must make his own  decision,  based on the Unit  Holder's
particular  circumstances,  whether to tender Units. Unit Holders should consult
with  their  respective  advisors  about  the  financial,  tax,  legal and other
implications of accepting the Offer.

     The above statements are intended only as a brief overview of the principal
terms and  considerations  regarding  the Offer.  The entire  Offer to Purchase,
which follows, provides substantially greater detail about the Offer, and all of
the statements  above are qualified by the entire Offer to Purchase.  You should
read it completely and carefully  before deciding  whether or not to tender your
Units.  The Offer is subject to certain terms and  conditions  set forth in this
Offer to  Purchase,  and in the  related  Agreement  of  Transfer  and Letter of
Transmittal, that are not summarized above.

                              DETAILS OF THE OFFER

     1. Terms of the Offer; Expiration Date; Proration. On the terms and subject
to the  conditions of the Offer,  the  Purchaser  will accept and purchase up to
1,500  validly  tendered,  and not  withdrawn,  Units  in  accordance  with  the
procedures  set  forth in this  Offer to  Purchase  ("Properly  Tendered").  For
purposes of the Offer, the term  "Expiration  Date" means 5:00 p.m., Los Angeles
time, on Friday,  July 8, 2005,  unless the Purchaser extends the period of time
during which the Offer is open, in which event the term "Expiration  Date" shall
mean the latest time and date to which the Offer is extended by the Purchaser.

     If, prior to the Expiration Date, the Purchaser increases the price offered
to the Unit Holders  pursuant to the Offer, the increased price will be paid for
all Units accepted for payment  pursuant to the Offer,  whether or not the Units
were tendered prior to the increase in consideration.

     If more than 1,500 Units are Properly Tendered the Purchaser will, upon the
terms and subject to the conditions of the Offer, accept for payment and pay for
an aggregate of 1,500 Units, pro rata, according to the number of Units that are
Properly  Tendered by each Unit Holder,  with  appropriate  adjustments to avoid
purchases  of  fractional  Units.  If  transfers  of Units  are  limited  by the
Partnership  Agreement  to a number of Units (the  "Transfer  Limit")  less than
1,500  Units,  and the number of Units that are  Properly  Tendered  exceeds the
Transfer  Limit,  the  Purchaser  will,  upon the terms and subject to the other
conditions  of the Offer,  accept  for  payment  and pay for Units  equal to the
Transfer  Limit,  pro rata,  according  to the number of Units that are Properly
Tendered by each Unit Holder, with appropriate adjustments to avoid purchases of
fractional Units.  Subject to its obligation to pay for Units promptly after the
Expiration Date, the Purchaser intends to pay for any Units accepted for payment
pursuant  to  the  Offer  after   determining   the  final  proration  or  other
adjustments.  The Purchaser  does not believe it would take any longer than five
business days to determine the effects of any proration required.  If the number
of Units that are Properly Tendered is less than or equal to 1,500 Units (or the
Transfer Limit, if any), the Purchaser will purchase all Units that are Properly
Tendered,  upon the terms and subject to the other  conditions of the Offer. See
"Effects of the Offer - Limitations on Resales."

                                       2



     Unit Holders may indicate,  by checking a box on the Letter of  Transmittal
(the "All or None Box"), that they only wish to sell their Units if they will be
able to sell all of their  Units,  without any  proration.  See  "Details of the
Offer - Withdrawal Rights." If more than 1,500 Units have been Properly Tendered
without  checking the All or None Box, then the above  description  of proration
will  apply  only to  tenders of such Units that do not have the All or None Box
checked.

     If prior to the  Expiration  Date any or all of the conditions of the Offer
have not been satisfied, or waived by the Purchaser,  the Purchaser reserves the
right to: (i) decline to purchase any of the Units tendered, terminate the Offer
and return  all  tendered  Units,  (ii) waive the  unsatisfied  conditions  and,
subject to complying with applicable rules and regulations of the Securities and
Exchange  Commission  (the  "Commission"),  purchase all Units that are Properly
Tendered,  (iii)  extend the Offer and,  subject to the right of Unit Holders to
withdraw Units until the Expiration Date, retain  previously  tendered Units for
the period or periods for which the Offer is extended, and (iv) amend the Offer.

     2.  Acceptance for Payment and Payment of Purchase  Price. On the terms and
subject to the conditions of the Offer, the Purchaser will purchase and will pay
for up to 1,500 Properly Tendered Units, promptly following the Expiration Date.
Payment for Units purchased pursuant to the Offer will be made only after timely
receipt by the  Purchaser  of: (i) a properly  completed  and duly  executed and
acknowledged  Letter  of  Transmittal,  (ii) any  other  documents  required  in
accordance with the Letter of Transmittal,  and (iii) written  confirmation from
the  Partnership  of the  transfer  of the  Units  to the  Purchaser;  provided,
however,  that payment for Properly  Tendered  Units will be made promptly after
the  Expiration  Date in all cases.  The Purchaser is unable to predict  exactly
when the Partnership will provide written confirmations,  since that is entirely
under the control of the Partnership's general partner.

     Any  Distributions  made or  declared  on or after  the date of this  Offer
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 $50 per  transfer
(regardless  of the number of Units  transferred).  UNDER NO  CIRCUMSTANCE  WILL
INTEREST ON THE PURCHASE PRICE BE PAID, REGARDLESS OF ANY EXTENSION OF THE OFFER
OR ANY DELAY IN MAKING SUCH PAYMENT.

     If any  tendered  Units  are not  purchased  for  any  reason  (other  than
proration  adjustments),  the  Purchaser  may  destroy  the  original  Letter of
Transmittal with respect to the Units. 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,
then,  without prejudice to the Purchaser's  rights under Section 4 herein,  the
Purchaser may,  nevertheless,  retain documents  concerning  tendered Units, and
those Units may not be withdrawn  except to the extent that the  tendering  Unit
Holders are otherwise  entitled to  withdrawal  rights as described in Section 5
herein,  subject,  however,  to the Purchaser's  obligation  under Rule 14e-1(c)
under the Securities  Exchange Act of 1934, as amended (the "Exchange  Act"), to
pay Unit  Holders  the  purchase  price in respect of Units  tendered  or return
documents,  if any,  representing  those Units  promptly  after  termination  or
withdrawal of the Offer.

     3. Procedure to Accept the Offer.  For the tender of any Units to be valid,
the Purchaser must receive, at the address listed on the back page of this Offer
to Purchase on or prior to the  Expiration  Date, a properly  completed and duly
executed Letter of Transmittal and all documents required by the Instructions.

     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. If delivery is

                                       3


by mail,  registered mail with return receipt  requested,  properly insured,  is
recommended.  In all cases,  sufficient  time should be allowed to assure timely
delivery.

     By executing  and  delivering  a Letter of  Transmittal,  a tendering  Unit
Holder  irrevocably  appoints  the  Purchaser  and its  officers  and any  other
designee of the Purchaser,  and each of them, the  attorneys-in-fact and proxies
of the Unit Holder,  in the manner set forth in the Letter of Transmittal,  each
with full power of substitution,  to the full extent of the Unit Holder's rights
with  respect to the Units  tendered by the Unit Holder and accepted for payment
by the Purchaser  (and with respect to any and all  distributions,  other Units,
rights or other securities issued or issuable in respect thereof  (collectively,
"Distributions")),  including  without  limitation  the right to direct  any IRA
custodian,  trustee or other  record  owner to execute and deliver the Letter of
Transmittal,  the right to accomplish a withdrawal of any previous tender of the
Unit Holder's Units and the right to complete the transfer contemplated thereby.
All such  proxies  will be  considered  coupled with an interest in the tendered
Units,  are irrevocable and are granted in  consideration  of, and are effective
upon,  the  acceptance  for payment of the Units by the  Purchaser in accordance
with the terms of the Offer.  Upon  acceptance for payment,  all prior powers of
attorney  and proxies  given by the Unit  Holder  with  respect to the Units and
Distributions will, without further action, be revoked, and no subsequent powers
of attorney or proxies may be given  (and,  if given,  will be without  force or
effect).  The officers and designees of the Purchaser  will, with respect to the
Units for which the  appointment  is  effective,  be  empowered  to exercise all
voting and other rights of the Unit Holder as they in their  discretion may deem
proper at any meeting of the  Partnership  or any  adjournment  or  postponement
thereof.

     By executing  and  delivering  a Letter of  Transmittal,  a tendering  Unit
Holder  irrevocably  assigns to the  Purchaser and its assigns all of the right,
title and interest of the Unit Holder in and to any and all  Distributions  made
by the Partnership, effective upon and after the date of acceptance with respect
to Units accepted for payment and thereby purchased by the Purchaser.

     4.  Determination of Validity;  Rejection of Units;  Waiver of Defects;  No
Obligation to Give Notice of Defects.  All questions  about 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
determination  will be final and binding.  The  Purchaser  reserves the 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  Purchaser's  counsel,  be unlawful.  The Purchaser also reserves the
right to waive or amend any of the  conditions  of the Offer  that it is legally
permitted  to waive and to waive any  defect in any tender  with  respect to any
particular Units. The Purchaser's  interpretation of the terms and conditions of
the Offer  (including the Letter of Transmittal)  will be final and binding.  No
tender of Units will be deemed to have been  validly made until all defects have
been cured or waived.  Neither the  Purchaser nor any other person will be under
any duty to give  notification of any defects in the tender of any Units or will
incur any liability for failure to give any such notification.

     A  tender  of Units  pursuant  to the  procedure  described  above  and the
acceptance for payment of such Units will constitute a binding agreement between
the tendering Unit Holder and the Purchaser on the terms set forth in the Offer.

     For purposes of the Offer,  the  Purchaser  will be deemed to have accepted
for payment pursuant to this Offer,  and thereby  purchased,  Properly  Tendered
Units if, as and when the Purchaser  gives written notice to the  Partnership or
its  Transfer  Agent 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
and  transmitted  directly to Unit  Holders  whose Units have been  accepted for
payment.
                                       4



     5.  Withdrawal  Rights.  Tenders  of Units made  pursuant  to the Offer are
irrevocable,  except that Units tendered  pursuant to the Offer may be withdrawn
at any time on or prior to the Expiration Date and, unless already  accepted for
payment by the  Purchaser  pursuant to the Offer,  may also be  withdrawn at any
time after July 1, 2005 (60 days  following the Offer Date).  If purchase of, or
payment  for,  Units is  delayed  for any  reason,  including  extension  by the
Purchaser of the  Expiration  Date, or if the Purchaser is unable to purchase or
pay for Units for any reason (for  example,  because of  proration  adjustments)
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 tendering Unit Holders are otherwise  entitled to withdrawal  rights
as set forth in this Section 5; subject, however, to the Purchaser's obligation,
pursuant  to Rule  14e-1(c)  under the  Exchange  Act,  to pay Unit  Holders the
purchase  price in respect  of Units  tendered  promptly  after  termination  or
withdrawal of the Offer.

     For  withdrawal to be  effective,  a written  notice of withdrawal  must be
timely received by the Purchaser at its address listed on the back cover of this
Offer to  Purchase.  Any  notice  of  withdrawal  must  specify  the name of the
person(s)  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.  Any Units  properly  withdrawn  will be deemed not
validly tendered for purposes of the Offer.  Withdrawn Units may be re-tendered,
however,  by following the procedures  described in Section 3 herein at any time
prior to the Expiration Date.

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

     Automatic  Withdrawal Option. Unit Holders may indicate,  by checking a box
on the Letter of  Transmittal  (the "All or None  Box"),  that they only wish to
sell their  Units if they will be able to sell all of their  Units,  without any
proration.  If at any time during the day of the Expiration Date more than 1,500
Units have been  Properly  Tendered,  unless the  Purchaser  amends the Offer to
increase the number of Units to be purchased,  the Purchaser will deem all Units
from Unit  Holders  that  checked  the All or None Box to be  withdrawn  and not
validly tendered for purposes of the Offer.  Neither the Purchaser nor any other
person will be under any duty to give any notice that such automatic  withdrawal
will occur.  Unit Holders may change their election  whether or not to check the
All or None Box at any time on or prior to the  Expiration  Date by submitting a
new Letter of Transmittal with their preferred election, in the manner described
in Section 3 herein.

     6. Extension of Tender Period;  Amendment. The Purchaser expressly reserves
the right at any time:

     o    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;

     o    to delay for a  reasonable  period the  acceptance  for payment of, or
          payment for,  any Units not already  accepted for payment or paid for,
          if the  Purchaser  reasonably  anticipates  the prompt  receipt of any
          authorization, consent, order of, or filing with, or the expiration of
          waiting  periods  imposed  by, any court,  government,  administrative
          agency or other governmental authority, necessary for the consummation
          of the transactions contemplated by the Offer;

     o    to amend the Offer in any respect (including,  without limitation,  by
          increasing or  decreasing  the price,  increasing  or  decreasing  the
          number of Units being sought, or both).

                                       5


Notice of any such extension 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  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  scheduled  Expiration  Date,  in
accordance  with Rule 14e-1(d) under the Exchange Act. If the Purchaser  makes a
material change in the terms of the Offer or waives a condition that constitutes
a material change in the terms 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. If a  Distribution  occurs
before  the  Expiration  Date and the  Purchaser  reduces  its Offer  price as a
result, the Purchaser will provide notice thereof to Unit Holders and extend the
Expiration  Date in accordance  with Rule  14e-1(b)  under the Exchange Act. The
Purchaser will not provide a subsequent  offering period pursuant to Rule 14d-11
under the Exchange Act.

     7.  Conditions of the Offer.  Notwithstanding  any other term of the Offer,
the  Purchaser  will not be required  to accept for  payment or,  subject to any
applicable  rules and  regulations  of the  Commission,  including Rule 14e-1(c)
under the Exchange Act  (relating to a bidder's  obligation to pay for or return
tendered  securities  promptly  after  the  termination  or  withdrawal  of such
bidder's  offer),  to pay for any Units  tendered,  may delay the acceptance for
payment of the Units  tendered,  or may withdraw the Offer 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,  administrative agency or other governmental authority
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;  (ii)  imposes or  confirms  limitations  on the  ability of the
Purchaser  effectively  to  exercise  full  rights of both legal and  beneficial
ownership  of the Units;  (iii)  requires  divestiture  by the  Purchaser of any
Units;  (iv)  materially  adversely  affects the business,  properties,  assets,
liabilities, financial condition, operations, results of operations or prospects
of the  Purchaser,  or the  Partnership;  or (v)  seeks to impose  any  material
condition to the Offer unacceptable to 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,  administrative  agency or
other governmental  authority which,  directly or indirectly,  results in any of
the consequences referred to in paragraph (a) above;

     (c) there shall be any authorization, consent, order of, or filing with, or
expiration of waiting periods imposed by, any court, government,  administrative
agency or other  governmental  authority,  necessary for the consummation of the
transactions  contemplated  by the Offer and requested by Purchaser,  that shall
not have occurred or been filed or obtained;

     (d) any event  shall have  occurred or been  disclosed,  or shall have been
threatened,  regarding the business, properties, assets, liabilities,  financial
condition,  operations,  results of operations or prospects of the  Partnership,
which event is materially  adverse,  or which  threatened  event,  if fulfilled,
would be materially  adverse,  to the Partnership or its business or properties,
or there shall be any material lien not disclosed in the Partnership's financial
statements,  or  the  Purchaser  shall  have  become  aware  of  any  previously
undisclosed  fact that has or with the  passage  of time  would  have a material
adverse effect on the value of the Units or the Partnership's properties;

                                       6



     (e) the General Partner or the  Partnership  shall have stated or otherwise
indicated that it intends to refuse to take any action that the Purchaser  deems
necessary,  in the Purchaser's  reasonable judgment, for the Purchaser to be the
registered owner of the Units tendered and accepted for payment hereunder,  with
full voting rights, simultaneously with the consummation of the Offer or as soon
thereafter as is permitted under the Partnership  Agreement,  in accordance with
the  Partnership  Agreement  and  applicable  law, or the Purchaser is unable to
confirm to its reasonable  satisfaction  that the General Partner or Partnership
will not refuse to take any such action;

     (f) there shall have been  threatened,  instituted or pending any action or
proceeding  before  any  court or  governmental  agency or other  regulatory  or
administrative  agency or  commission or by any other  person,  challenging  the
acquisition  of any  Units  pursuant  to the  Offer  or  otherwise  directly  or
indirectly  relating to the Offer, or otherwise,  in the reasonable  judgment of
the  Purchaser,  adversely  affecting  the  Purchaser,  the  Partnership  or its
properties or the value of the Units;

     (g) the  Partnership  shall have (i) issued,  or authorized or proposed the
issuance  of,  any  partnership  interests  of  any  class,  or  any  securities
convertible into, or rights,  warrants or options to acquire, any such interests
or other  convertible  securities,  (ii) issued or  authorized  or proposed  the
issuance of any other securities,  in respect of, in lieu of, or in substitution
for, all or any of the presently  outstanding  Units, (iii) declared or paid any
Distribution,  other than in cash, on any of the Units,  or (iv) the Partnership
or the  General  Partner  shall  have  authorized,  proposed  or  announced  its
intention  to  propose  any  merger,   consolidation  or  business   combination
transaction,  acquisition of assets, disposition of assets or material change in
its  capitalization,  or any  comparable  event  not in the  ordinary  course of
business, other than listing the Partnership's properties for sale; or,

     (h) the General Partner shall have modified,  or taken any step or steps to
modify, in any way, the procedures or regulations applicable to the registration
of Units or  transfers of Units on the books and records of the  Partnership  or
the admission of transferees of Units as registered owners and as Unit Holders.

     The foregoing  conditions are for the sole benefit of the Purchaser and may
be (but need not 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 prior to the  Expiration  Date,  subject to the  requirement to
disseminate to Unit Holders,  in a manner reasonably designed to inform them of,
any material change in the information previously provided. Any determination by
the Purchaser, in its reasonable judgment, concerning the events described above
will be final and binding upon all parties.

     8.  Backup  Federal  Income  Tax  Withholding.   To  prevent  the  possible
application of backup federal income tax withholding  with respect to payment of
the purchase  price, a tendering Unit Holder must provide the Purchaser with the
Unit Holder's  correct taxpayer  identification  number in the space provided in
the Letter of Transmittal.

     9. FIRPTA Withholding.  To prevent the withholding of federal income tax in
an  amount  equal to ten  percent  of the  amount  of the  purchase  price  plus
Partnership  liabilities  allocable  to  each  Unit  purchased,  the  Letter  of
Transmittal  includes  FIRPTA  representations   certifying  the  Unit  Holder's
taxpayer  identification  number and  address  and that the Unit Holder is not a
foreign person.

                 CERTAIN INFORMATION CONCERNING THE PARTNERSHIP

     The Partnership is subject to the information reporting requirements of the
Exchange  Act and is required to file  reports  and other  information  with the

                                       7


Commission relating to its business,  financial results and other matters.  Such
reports and other  documents may be examined and copies may be obtained from the
offices of the Commission at 450 Fifth Street, N.W., Washington,  D.C. 20549, or
electronically  at  http://www.sec.gov.  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.

     General.  Attached as Part I of  Appendix A to this Offer to  Purchase  are
excerpts from the last Annual Report on Form 10-K filed by the Partnership  with
the  Commission  (the "Form  10-K"),  which  excerpts  describe the business and
operations of the Partnership.

     Outstanding  Units.  According  to the Form 10-K,  there were 11,000  Units
issued and  outstanding,  held by  approximately  659 Unit holders,  as of as of
December 31, 2004.

     Trading  History of the Units.  There is no established  trading market for
the Units other than limited and sporadic trading through  matching  services or
privately  negotiated  sales. At present,  privately  negotiated sales and sales
through  intermediaries (such as through the American Partnership Board) are the
only means available to a Unit Holder to liquidate an investment in Units (other
than this Offer or other occasional  offers by other partnership  investors,  if
any) because the Units are not listed or traded on any exchange or quoted on any
NASDAQ list or system.

     According  to Direct  Investments  Spectrum,  an  independent  third  party
publication,  between  February  1,  2004 and March  31,  2005 (the most  recent
published  information),  there  were no  trades  of the  Partnership's  limited
partnership  interests.  Sales may be  conducted  which are not  reported in the
Partnership  Spectrum and the prices of sales through other  channels may differ
from those reported by the Partnership Spectrum. The reported gross sales prices
may not  reflect  the net sales  proceeds  received  by sellers of Units,  which
typically  are  reduced  by  commissions  (typically  up to 8% with a minimum of
$150-$200) and other secondary market  transaction costs. The Purchaser does not
know whether the information provided by the Partnership Spectrum is accurate or
complete.

     Selected  Financial  and  Property  Related  Data.  Attached  as Part II of
Appendix A is a summary of certain  financial and statistical  information  with
respect to the Partnership and its properties,  all of which has been taken from
the Form 10-K. More comprehensive financial and other information is included in
such reports and other documents  filed by the Partnership  with the Commission.
Part II of Appendix A is qualified in its entirety by reference to such publicly
filed reports and documents,  including,  without limitation,  all the financial
information and related notes contained therein.  Unit Holders should also refer
to any other Quarterly Reports on Form 10-Q or Current Reports on Form 8-K filed
with the Commission after the Form 10-K or after the date of this Offer for more
recent information relating to the business and operations of the Partnership.

                          DETERMINATION OF OFFER PRICE

     In establishing  the Offer price,  the Purchaser  reviewed certain publicly
available  information  including  among  other  things:  (i) the  Partnership's
limited partnership agreement (the "Partnership Agreement"), (ii) Annual Reports
on Form 10-K, (iii) Quarterly Reports on Form 10-Q, and (iv) other reports filed
with the  Commission.  The Purchaser  determined the Offer price pursuant to its
own analysis.  The Purchaser did not obtain  current  independent  valuations or
appraisals of the assets.

     The  Purchaser  developed an estimated  current  liquidation  value for the
Partnership's  Units  using  its  proprietary  valuation  methods,  based on the
Purchaser's own estimate of the fair market value of the Partnership's  property

                                       8



obtained by a review and analysis of the Partnership's  publicly filed financial
statements and other publicly available  information,  the Partnership Agreement
provisions regarding the allocation of distributions,  historical  distributions
made to Unit  Holders,  the assets,  liabilities  and  operating  results of the
Partnership,  the mortgage loans, assumed expenses of selling the properties and
liquidating  the  Partnership,  and  other  considerations.  In  so  doing,  the
Purchaser  applied  an  8.5%  capitalization  rate  to the  estimated  2004  net
operating  income  for  each of the  properties  and to the  Partnership's  2004
reported  net  operating  income as a whole.  The  Purchaser  then  reviewed the
Partnership  Agreement to determine how net liquidation  proceeds from a current
sale  of  the  Partnership's  properties  would  be  distributed.  Based  on the
information  described above,  the Purchaser  estimates the net proceeds to Unit
Holders from a current  liquidation of the Partnership would be between $100 and
$216 per Unit. No assurances can be provided that the Purchaser's  estimates are
correct,  and the actual  amount of net proceeds  that would be received  from a
current  liquidation of the Partnership's  assets may differ  substantially from
the  Purchaser's  estimate.  Unit Holders are advised not to rely on Purchaser's
estimates,  but to make their own  estimates  with the  assistance  of their own
advisors.

                  CERTAIN INFORMATION CONCERNING THE PURCHASER

     The Purchaser. The Purchaser is a California limited liability company that
was  formed in 1996.  The  principal  office of the  Purchaser  is 199 South Los
Robles Avenue, Suite 200, Pasadena, CA 91101. The Purchaser's manager is Everest
Properties,  LLC, a California limited liability company, which has no employees
of its own. Both the Purchaser and its manager have the same executive officers.
For certain  information  concerning the executive officers of the Purchaser and
its manager, see Schedule I to this Offer to Purchase.

     The Purchaser and its affiliates invest in limited partnerships such as the
Partnership, and in other forms of real estate oriented investments, and conduct
activities incident thereto.

     General.  Except as set forth elsewhere in this Offer to Purchase:  (i) the
Purchaser does not beneficially own or have a right to acquire, and, to the best
knowledge  of the  Purchaser,  no  associate  or  majority-owned  subsidiary  of
Purchaser or the persons listed in Schedule I hereto, beneficially owns or has a
right to acquire any Units or any other equity  securities  of the  Partnership;
(ii) the Purchaser has not, and to the best knowledge of the Purchaser,  none of
the  persons  and  entities  referred  to in  clause  (i)  above or any of their
executive  officers,  directors or subsidiaries has, effected any transaction in
the Units or any other equity  securities of the Partnership  during the past 60
days other than as stated in this Offer to Purchase;  (iii) the  Purchaser  does
not have and, to the best knowledge of the Purchaser, none of the persons listed
in  Schedule  I  hereto  has,  any  contract,   arrangement,   understanding  or
relationship  with any  other  person  with  respect  to any  securities  of the
Partnership,  including,  but not  limited to, the  transfer or voting  thereof,
joint  ventures,  loan  arrangements,   puts  or  calls,  guarantees  of  loans,
guarantees  against loss or the giving or  withholding  of proxies,  consents or
authorizations;  (iv) since  January 1,  2003,  there have been no  transactions
which would require  reporting under the rules and regulations of the Commission
between the Partnership or any of its affiliates and the Purchaser or any of its
subsidiaries  or, to the best knowledge of the  Purchaser,  any of its executive
officers,  directors or  affiliates;  and (v) since  January 1, 2003,  except as
otherwise  stated  in this  Offer to  Purchase,  there  have  been no  contacts,
negotiations or transactions  between the Purchaser,  or any of its subsidiaries
or,  to the best  knowledge  of the  Purchaser,  any of the  persons  listed  in
Schedule I hereto,  on the one hand, 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 of the Partnership.

     Prior  Acquisitions  of Units and Prior  Contacts.  The Purchaser  owns 472
Units, or  approximately  4% of the  Partnership's  outstanding  Units.  Everest

                                       9


Management,  LLC, an affiliate of Purchaser,  owns 2,300 Units, or approximately
21% of the  Partnership's  outstanding  Units.  None of the foregoing Units were
acquired in the last 60 days.

     Except as set forth above,  neither the  Purchaser nor its  affiliates  are
party  to any  past,  present  or  proposed  material  contracts,  arrangements,
understandings,  relationships, or negotiations with the Partnership or with the
General Partner concerning the Partnership since January 1, 2002.

     Source of Funds.  Based on the Offer price of $200 per Unit,  the Purchaser
estimates that the total amount of funds  necessary to purchase all Units sought
by this  Offer  and to pay  related  fees and  expenses,  will be  approximately
$300,000. The Purchaser expects to obtain these funds from current cash and cash
equivalents.

                          FUTURE PLANS OF THE PURCHASER

     The Purchaser is seeking to acquire Units pursuant to the Offer to obtain a
substantial  equity  interest  in  the  Partnership,  for  investment  purposes.
Following the completion of the Offer,  the Purchaser and persons  related to or
affiliated with the Purchaser may acquire additional Units, although there is no
current  intention to do so. 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 by the Purchaser.  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.  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.

     Other than as set forth above,  the Purchaser does not currently  intend to
change current management, indebtedness,  capitalization, corporate structure or
business  operations of the  Partnership and does not have current plans for any
extraordinary transaction such as a merger, reorganization,  liquidation or sale
or transfer of assets  involving  the  Partnership.  However,  these plans could
change  at any  time  in the  future.  If any  transaction  is  effected  by the
Partnership and financial benefits accrue to the Unit Holders, the Purchaser and
its  affiliates  will  participate  in those  benefits  to the  extent  of their
ownership of the Units.

                              EFFECTS OF THE OFFER

     Future  Benefits of Unit  Ownership.  Tendering  Unit Holders shall receive
cash in exchange for their Units  purchased by the Purchaser and will forego all
future  distributions  and income and loss allocations from the Partnership with
respect to such Units.

     Limitations on Resales.  The Partnership  Agreement prohibits a transfer of
Units if the transfer would result in 50% or more of the Units being transferred
in a 12 month period (a "Tax  Termination").  This  provision may limit sales of
Units on the secondary market and in private  transactions  following completion
of the Offer.  Accordingly,  the  Partnership may not recognize any requests for
recognition of a transferee Unit Holder upon a transfer of Units if the transfer
would result in a Tax  Termination.  For the same reasons,  it is  theoretically
possible that the number of Units  tendered for purchase by the Purchaser  taken
together with the number of Units that have transferred prior to the Offer could
result in a Tax Termination.  In such event, Purchaser will purchase the maximum
number of Units it may purchase without causing a Tax  Termination,  as informed
by the General  Partner.  It is not possible for Purchaser to determine how many
Units may be purchased  because only the General Partner will know the number of
Units  that  have  been  transferred  in all  other  transactions  prior  to the
expiration  of the  Offer.  See  "Details  of the  Offer - Terms  of the  Offer;
Expiration Date; Proration."

                                       10


     Influence Over Future Voting  Decisions.  Under the Partnership  Agreement,
Unit  Holders  holding a majority of the Units are  entitled to take action with
respect to a variety of  matters,  including  removal  of the  General  Partner,
dissolution  and termination of the  Partnership,  and approval of most types of
amendments  to  the  Partnership  Agreement.  If all of  the  Units  sought  are
acquired,  the Purchaser and its affiliate  will hold  approximately  39% of the
outstanding Units.  Accordingly,  while the Purchaser and its affiliate will not
control  any  vote of the Unit  holders,  the  influence  of  Purchaser  and its
affiliate on such actions may be significant.

     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 a total of 659
limited  partners  as of its most  recent  fiscal  year end and in  excess of $5
million in total  assets.  Although  it is possible  that the  purchase of Units
pursuant to the Offer could reduce the number of record Unit holders  below 500,
the Purchaser  believes the  possibility is unlikely and it is not the intention
of the Purchaser to cause such a result.  Accordingly,  the  Purchaser  does not
believe  that the  purchase  of Units  pursuant  to the Offer will result in the
Units becoming eligible for deregistration under the Exchange Act.

                           FEDERAL INCOME TAX MATTERS

     The  following  summary is a general  discussion  of certain of the federal
income tax consequences of a sale of Units pursuant to the Offer. The summary is
based on the Internal Revenue Code of 1986, as amended (the "Code"),  applicable
Treasury regulations thereunder, administrative rulings, and judicial authority,
all as of the date of the Offer. All of the foregoing is 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  Unit Holder in light of such Unit  Holder's  specific
circumstances, nor does it describe any aspect of state, local, foreign or other
tax laws. Sales of Units pursuant to the Offer may be taxable transactions under
applicable state, local, foreign and other tax laws. UNIT HOLDERS SHOULD CONSULT
THEIR  RESPECTIVE TAX ADVISORS AS TO THE PARTICULAR TAX CONSEQUENCES TO THE UNIT
HOLDER OF SELLING UNITS PURSUANT TO THE OFFER.

     In general,  a Unit Holder will  recognize  gain or loss on a sale of Units
pursuant to the Offer  equal to the  difference  between  (i) the Unit  Holder's
"amount  realized" on the sale and (ii) the Unit Holder's  adjusted tax basis in
the Units sold. The amount of a Unit Holder's  adjusted tax basis in a Unit will
vary  depending  upon the Unit Holder's  particular  circumstances,  and it will
include the amount of the  Partnership's  liabilities  allocable to the Unit (as
determined under Code Section 752). The "amount realized" with respect to a Unit
will be a sum equal to the amount of cash  received  by the Unit  Holder for the
Unit pursuant to the Offer (that is, the purchase price), plus the amount of the
Partnership's  liabilities  allocable  to the Unit  (as  determined  under  Code
Section 752).

     The gain or loss  recognized  by a Unit Holder on a sale of a Unit pursuant
to the Offer generally will be treated as a capital gain or loss if the Unit was
held by the Unit Holder as a capital asset.  Gain with respect to Units held for
more than one year will be taxed, for federal income tax purposes,  at a maximum
long-term  capital gain rate of 15 percent.  Gain with respect to Units held one
year or less will be taxed at  ordinary  income  rates.  It should also be noted
that  the  Taxpayer  Relief  Act  of  1997  imposed  depreciation  recapture  of
previously deducted straight-line  depreciation with respect to real property at

                                       11



a  rate  of  25  percent  (assuming   eligibility  for  long-term  capital  gain
treatment).  A portion of the gain  realized by a Unit Holder with  respect to a
disposition  of the Units may be subjected to this 25 percent rate to the extent
that  the  gain  is  attributable  to  depreciation  recapture  inherent  in the
properties of the Partnership.

     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.

     Capital losses are deductible  only to the extent of capital gains,  except
that  taxpayers  who are  natural  persons  may  deduct up to $3,000 per year 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 "C" corporation's  carry-forward period is five years and an individual
taxpayer can carry forward such losses indefinitely).

     Under  Code  Section  469,   individuals,   S   corporations   and  certain
closely-held corporations generally are able to deduct "passive activity losses"
in any year only to the extent of the person's  passive activity income for that
year.  Substantially  all post-1986  losses of Unit Holders from the Partnership
are passive activity losses.  Unit Holders may have "suspended" passive activity
losses from the  Partnership  (i.e.,  post-1986 net taxable  losses in excess of
statutorily  permitted "phase-in" amounts and which have not been used to offset
income from other passive activities).

     If a Unit Holder  sells less than all of its  interest  in the  Partnership
pursuant  to the Offer,  a passive  loss  recognized  by that Unit Holder can be
currently  deducted (subject to the other applicable  limitations) to the extent
of the Unit Holder's  passive income from the Partnership for that year plus any
other net passive  activity  income for that year, and any gain  recognized by a
Unit Holder upon the sale of Units can be offset by the Unit Holder's current or
"suspended"  passive  activity  losses (if any) from the  Partnership  and other
sources.  If, on the other hand, a Unit Holder sells 100 percent of its interest
in the  Partnership  pursuant to the Offer,  any  "suspended"  passive  activity
losses from the Partnership and any passive activity losses  recognized upon the
sale of the Units will be offset first against any net passive  activity  income
from the Unit Holder's other passive  activity  investments,  and the balance of
any net passive  activity losses  attributable to the Partnership will no longer
be subject to the passive  activity  loss  limitation  and,  therefore,  will be
deductible by such Unit Holder from its other "ordinary"  income (subject to any
other  applicable  limitations).  If more than the number of Units sought in the
Offer are Properly Tendered, some tendering Unit Holders may not be able to sell
100 percent of their Units  pursuant to the Offer  because of  proration  of the
number of Units to be purchased by the  Purchaser,  unless the Purchaser  amends
the Offer to increase the number of Units to be purchased.

     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.

     Unit  Holders  (other than  tax-exempt  persons,  corporations  and certain
foreign  individuals)  who tender  Units may be  subject  to 28  percent  backup

                                       12



withholding unless those Unit Holders provide a taxpayer  identification  number
("TIN") and are certain  that the TIN is correct or properly  certify  that they
are  awaiting a TIN. A Unit  Holder may avoid  backup  withholding  by  properly
completing  and  signing  the  Letter of  Transmittal.  If a Unit  Holder who is
subject to backup  withholding  does not include  its TIN,  the  Purchaser  will
withhold 28 percent from payments to such Unit Holder.

                              CERTAIN LEGAL MATTERS

     General.  Except as set forth  herein,  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. The Purchaser's  obligation to purchase
and pay for Units is subject to certain conditions, including conditions related
to the legal matters discussed herein.

     State Takeover Statutes. A number of states have adopted anti-takeover laws
which  purport,  to varying  degrees,  to be  applicable  to attempts to acquire
securities  of  entities  domiciled  in such  states or which  have  substantial
assets,  security  holders,  principal  executive offices or principal places of
business in such states. These laws are generally directed at the acquisition of
corporations  and not  partnerships.  The  Purchaser  is not  aware of any state
anti-takeover law that would apply to the transaction contemplated by the Offer.

     If any person seeks to apply any state takeover statute, the Purchaser will
take such action as then appears desirable, which action may include challenging
the  validity  or  applicability  of  any  such  statute  in  appropriate  court
proceedings. If there is a claim that one or more takeover statutes apply to the
Offer,  and it is not determined by an  appropriate  court that such statutes do
not apply or are  invalid  as  applied  to the  Offer,  the  Purchaser  might be
required to file  certain  information  with,  or receive  approvals  from,  the
relevant state authorities.  This could prevent the Purchaser from purchasing or
paying for Units tendered pursuant to the Offer, or cause delay in continuing or
consummating  the Offer.  In such case,  the  Purchaser  may not be obligated to
accept for payment or pay for Units tendered.  Furthermore, it is a condition to
the Offer that no state or federal  statute impose a material  limitation on the
Purchaser's  right to vote the Units  purchased  pursuant to the Offer.  If this
condition is not met, Purchaser may terminate or amend the Offer.

     Fees and Expenses.  Purchaser  will not pay any fees or  commissions to any
broker,  dealer or other person for soliciting  tenders of Units pursuant to the
Offer.  Employees  of the  Purchaser  may solicit  tenders of Units  without any
additional  compensation.  The  Purchaser  will pay all  costs and  expenses  of
printing and mailing the Offer and its legal fees and expenses.

     Miscellaneous.  The Offer is not made to (nor will  tenders be  accepted on
behalf of) Unit Holders  residing in any jurisdiction in which the making of the
Offer or the acceptance  thereof would not be in compliance  with the securities
or other laws of such jurisdiction.  However, the Purchaser may take such action
as it deems necessary to make the Offer in any jurisdiction and extend the Offer
to Unit Holders in such jurisdiction.

     In any jurisdiction where the securities or other 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 by one or more  registered  brokers or dealers that are
licensed under the laws of such jurisdiction.

     The  Purchaser  has filed with the  Commission a Tender Offer  Statement on
Schedule TO 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 TO and any amendments thereto,  including exhibits, may be

                                       13



inspected  and copies may be  obtained at the same places and in the same manner
as set forth under the caption "Certain  Information  Concerning The Partnership
- -- General."

     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.

                                         EVEREST PROPERTIES II, LLC

June 2, 2005

                                       14


                                   SCHEDULE I


                               EXECUTIVE OFFICERS


     The Purchaser's  manager is Everest  Properties,  LLC, a California limited
liability company, which has no employees of its own. Both the Purchaser and its
manager have the same executive officers and no directors.  The business address
of each executive officer of Everest  Properties II, LLC is 199 South Los Robles
Avenue,  Suite 200,  Pasadena,  California  91101.  Each executive  officer is a
United States citizen.  The name and principal  occupation or employment of each
executive officer of Everest Properties II, LLC ("EPII"), are set forth below.

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

W. Robert Kohorst     President of EPII from 1996 - present. President  and
                      Director of Everest  Properties, Inc. from 1994 - present.
                      President  and Director of KH  Financial,  Inc. from 1994
                      - present.

David I. Lesser       Executive  Vice  President  and Secretary of EPII from
                      1996 - present.  Executive  Vice President of Everest
                      Properties, Inc. from 1995 - present.

Christopher K. Davis  Vice  President  and the General  Counsel of EPII 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 of EPII
                      since 1996.  Chief  Financial Officer and Director of
                      Everest Properties, Inc. since 1996.



                                   APPENDIX A

     The following  information  has been copied from the  Partnership's  Annual
Report on Form 10-K for the year ended  December  31, 2004 (the "Form 10-K") and
Quarterly  Report on Form 10-Q for the period  ended  March 31,  2005 (the "Form
10-Q").  Although the Purchaser has no information that any statements contained
in this Appendix A are untrue, the Purchaser has not independently  investigated
the  accuracy  of  statements,  and takes no  responsibility  for the  accuracy,
inaccuracy,  completeness or incompleteness of any of the information  contained
in the Form 10-K or Form 10-Q or for the failure by the  Partnership to disclose
events which may have  occurred and may affect the  significance  or accuracy of
any such information.

                                     PART I

From the Form 10-K:

Item 1. Business

     The Registrant, American Republic Realty Fund I, (the "Partnership"),  is a
limited  partnership  organized under the Wisconsin Uniform Limited  Partnership
Act pursuant to a Certificate of Limited Partnership dated December 22, 1982. As
of December  31,  2003,  the  Partnership  consisted  of an  individual  general
partner,  Mr. Robert J. Werra, (the "General  Partner") and 698 limited partners
owning  11,000  limited  partnership  interests  at  $1,000  per  interest.  The
distribution of limited  partnership  interests  commenced May 2, 1983 and ended
April 17,  1984,  pursuant to a  Registration  Statement  on Form S-11 under the
Securities Act of 1933 (Registration #0-11578) as amended.

     The  Partnership  was  organized  to  acquire a  diversified  portfolio  of
income-producing  real  properties,  primarily  apartments,  as well  as  office
buildings, industrial buildings, and other similar properties.

     During 1983 and 1984, the  Partnership  acquired four  properties:  Kenwood
Gardens  Apartments,  a 104 unit  apartment  community  located  in Fort  Myers,
Florida (acquired on September 1, 1983,  subsequently disposed of by sale during
1988), Jupiter Plaza Office/Showroom,  a 131,440 rentable square foot commercial
building located in Garland, Texas (acquired on September 29, 1983, subsequently
disposed of in  foreclosure  during  1988),  Four Winds  Apartments,  a 154 unit
apartment  community located in Orange Park, Florida (Phase I acquired September
12, 1983 and Phase II acquired May 1, 1984) and Forestwood  Apartments (formerly
Oak Creek) a 263 unit apartment  community  located in Bedford,  Texas (acquired
December 20, 1983).  No additional  properties were purchased by the Partnership
and the Partnership will not acquire  additional  properties in the future.  The
properties  remaining  are  described  more  fully  in this  report  at "Item 2.
Properties".

     Univesco,  Inc.  ("Univesco"),  a Texas  corporation,  eighty three percent
owned by Robert J. Werra  ("Univesco")  manages the affairs of the  Partnership.
Univesco  acts  as  the  managing  agent  with  respect  to  the   Partnership's
properties.  Univesco may also engage other on-site property  managers and other
agents to the extent the management considers  appropriate.  The General Partner
has ultimate authority regarding property management decisions.

     The  Partnership  competes  in the  residential  rental  markets.  Univesco
prepared  marketing  analyses for all property areas and  determined  that these

                                       A-1




areas contain other like  properties  which are  considered  competitive  on the
basis of location,  amenities and rental  rates.  It is realistic to assume that
additional  properties similar to the foregoing will be constructed within their
various market areas.

     No  material  expenditure  has  been  made  or is  anticipated  for  either
Partnership-sponsored  or consumer research and development  activities relating
to the  development  or  improvement  of facilities or services  provided by the
Partnership.  There  neither  has  been,  nor  are  any  anticipated,   material
expenditures required to comply with any federal,  state, or local environmental
provisions which would materially affect the earnings or competitive position of
the Partnership.

     The   Partnership  is  engaged  solely  in  the  business  of  real  estate
investments.  Its business is believed by management  to fall entirely  within a
single industry  segment.  Management does not anticipate that there will be any
material seasonal effects upon the operation of the Partnership.

Competition and Other Factors

     The  majority  of the  Properties'  leases are six to twelve  month  terms.
Accordingly,   operating  income  is  highly   susceptible  to  changing  market
conditions.  Occupancy  and local  market  rents are  driven by  general  market
conditions   which  include  job  creation,   new  construction  of  single  and
multi-family  projects,  and  demolition  and other  reduction  in net supply of
apartment units.

     Rents have generally  been  increasing in recent years due to the generally
positive   relationship   between  apartment  unit  supply  and  demand  in  the
Partnership's  markets.  However,  the  properties  are  subject to  substantial
competition  from  similar and often newer  properties  in the vicinity in which
they are located. In addition,  operating expenses and capitalized  expenditures
have  increased  as units are  updated and made more  competitive  in the market
place. (See Item 7 "Management's  Discussion and Analysis of Financial Condition
and Results of Operations".)


                                      A-2




                                     PART II

Item 2. Properties

     At  December  31,  2004  the   Partnership   owned  two   properties   with
approximately  416,623 net rentable  square feet.  Both properties are apartment
communities.


Name and Location               General Description of the Property
- -----------------               -----------------------------------

Forestwood Apartments           A fee simple interest in a 263-unit apartment
                                community located in Bedford, Texas, purchased
                                in 1983 containing 244,407 net rentable square
                                feet on approximately 14 acres of land.

Four Winds Apartments           A fee simple interest in a 100-unit community,
Phase I                         located in Orange Park, Florida, purchased in
                                1983, containing approximately 110,716 net
                                rentable square feet on 10 acres of land.

Four Winds Apartments           A fee simple interest in a 54-unit apartment
Phase II                        community  located in Orange Park, Florida,
                                adjacent to Four Winds Apartments I, purchased
                                in 1984 and containing approximately 61,500 net
                                rentable square feet on 3.73 acres of land.


                                                         

Occupancy Rates                       December 31,
Percent
                     1999      2000       2001      2002       2003       2004
                     ----      ----       ----      ----       ----       ----

Four Winds I & II    94.0%     95.0%      95.2%      89.6%     94.2%      81.8%
Forestwood           96.9%     94.8%      95.9%      93.2%     84.4%      90.9%



The Properties are encumbered by non-recourse mortgages payable. For information
regarding the encumbrances to which the properties are subject and the status of
the  related  mortgage  loans,  see  "Management's  Discussion  and  Analysis of
Financial  Condition and Results of Operating - Liquidity and Capital Resources"
contained in Item 7 hereof and Note B to the Financial  Statements  contained in
Item 8.


                             Selected Financial Data

The  following  selected  financial  data,  presented  in 000's except for Units
outstanding, has been copied or derived from the Form 10-K and should be read in
conjunction  with the  financial  statements  and the related notes set forth in
such reports:

                                      A-3



Item 6:   Selected Financial Data

The  following   table  sets  forth   selected   financial  data  regarding  the
Partnership's  results of  operations  and  financial  position  as of the dates
indicated.  This  information  should be read in conjunction  with  Management's
Discussion  and  Analysis of  Financial  Condition  and  Results of  Operations"
contained in Item 7 hereof and Financial  Statements and notes thereto contained
in Item 8.


                                                           

                                2004      2003      2002       2001      2000
                                ----      ----      ----       ----      ----
Limited Partner Units
Outstanding                    11,000    11,000    11,000     11,000    11,000
Statement of Operations
   Total Revenues              $2,490    $2,710     $2,760     $2,896   $2,797
   Net Income (Loss)             (485)     (337)      (217)       (42)     (65)
   Limited Partner Net Income  (43.73)   (30.30)    (19.54)     (3.45)   (5.33)
(Loss) per Unit - Basic
   Cash Distributions to
   Limited Partners per Unit -
   Basic                            0         0         25         50        0

Balance Sheet:
   Real Estate, net            $4,248    $4,825     $5,382     $5,943    $6,499
   Total Assets                 5,160     5,812      6,305      6,941    7,613
   Mortgages Payable            9,919    10,070     10,211     10,341    10,461
   Partner's Deficit           (5,139)   (4,653)    (4,316)    (3,824)   (3,236)






     The Letter of Transmittal,  and any other required documents should be sent
or delivered by each Unit Holder or his broker,  dealer,  commercial bank, trust
company or other nominee to the Purchaser at its address set forth below.

     Questions and requests for  assistance  may be directed to the Purchaser at
its address and telephone number listed below.  Additional  copies of this Offer
to Purchase, the Letter of Transmittal,  and other tender offer materials may be
obtained from the Purchaser as set forth below,  and will be furnished  promptly
at the Purchaser's expense.


June 2, 2005                                 EVEREST PROPERTIES II, LLC




                           Everest Properties II, LLC
                           199 South Los Robles Avenue
                                    Suite 200
                           Pasadena, California 91101


                        (800) 611-4613 or (626) 585-5920
                            Facsimile: (626) 585-5929