OFFER TO PURCHASE FOR CASH

                                    ALL UNITS
                       of Limited Partnership Interests in

                   WILDER RICHMAN HISTORIC PROPERTIES II, L.P.
                                       by
                           EVEREST PROPERTIES II, LLC,
                          DIXON MILL INVESTOR, LLC, and
                            MPF PACIFIC GATEWAY, LLC

                           at a Cash Purchase Price of
                                $20,000 per Unit


THE OFFER,  WITHDRAWAL RIGHTS AND PRORATION PERIOD WILL EXPIRE AT 5:00 P.M., LOS
ANGELES TIME, ON TUESDAY, DECEMBER 20, 2005, UNLESS THE OFFER IS EXTENDED.


     Everest   Properties  II,  LLC,  a  California  limited  liability  company
("Everest"),  Dixon Mill Investor,  LLC, a New Jersey limited  liability company
("Dixon"),  and MPF Pacific Gateway, LLC, a California limited liability company
("MPF") (Everest, Dixon and MPF are referred to herein as the "Purchasers"), are
offering to purchase ALL Units of Wilder  Richman  Historic  Properties II, L.P.
(the  "Partnership")  not already held by Purchasers and their affiliates,  at a
cash purchase price of $20,000 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.  Transfer fees, if any, will be
paid by the Purchasers  and will not be deducted from your  proceeds.  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  and is not
conditioned  upon financing.  To the knowledge of the Purchasers,  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 (yellow form).
                               ------------------

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

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

November 14, 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.....................................4
       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
       10.Everest as Agent....................................................7

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

DETERMINATION OF OFFER PRICE..................................................9

CERTAIN INFORMATION CONCERNING THE PURCHASERS.................................10
       The Purchasers.........................................................10
       General................................................................10
       Prior Acquisitions of Units and Prior Contacts.........................11
       Source of Funds........................................................12

FUTURE PLANS OF THE PURCHASERS................................................13

EFFECTS OF THE OFFER..........................................................13
       Future Benefits of Unit Ownership......................................13
       Limitations on Resales.................................................13
       Influence Over Future Voting Decisions.................................14

FEDERAL INCOME TAX MATTERS....................................................14

CERTAIN LEGAL MATTERS.........................................................16
       General................................................................16
       State Takeover Statutes................................................16
       Fees and Expenses......................................................17
       Miscellaneous..........................................................17

SCHEDULE I - Executive Officers of Everest Properties II, LLC
SCHEDULE II - Members and Executive Officers of Dixon Mill Investor, LLC
SCHEDULE III - Directors and Executive Officers of Mackenzie Patterson
               Fuller, Inc.
APPENDIX A - Partnership Information





                                  INTRODUCTION

     The  Purchasers  hereby offer to purchase ALL Units of limited  partnership
interests  in  the   Partnership  not  already  held  by  Purchasers  and  their
affiliates, at a cash purchase price of $20,000 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. No transfer fees will
be deducted - the  Purchasers  will pay any such fees.  To the  knowledge of the
Purchasers,  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  Purchasers  to acquire a  controlling
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  $20,000  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 $6,000  (43%)  more than the  highest  prior  third-party
          offer for Units of which Purchasers are aware, made May 23, 2005 by an
          affiliate  of Everest,  based on the offers that  Purchasers  or their
          affiliates  have  received  as  existing   limited   partners  in  the
          Partnership and a review of public SEC filings.

     o    The Offer is $9,200 (85%) more than the highest distribution that Unit
          Holders  would  have  received  from  a  sale  of  the   Partnership's
          properties  at the highest price  offered for the  properties  earlier
          this year. The General Partner received in 2005 offers to purchase the
          Partnership's  properties  from the same bidders  that made  identical
          offers in June 2003. The General Partner estimated that,  depending on
          the outcome of due diligence by prospective purchasers,  a sale of the
          properties   pursuant  to  one  of  such  offers  would  result  in  a
          distribution  of  from  $9,600  to  $10,800  per  Unit.  See  "Certain
          Information Concerning the Partnership-Selected Financial and Property
          Related Data."

     o    The Offer is approximately equal to the distribution that Unit Holders
          would receive from a sale of the properties for $41,700,000,  which is
          about  $8,700,000  more  than  the  highest  previous  offer  for  the
          properties.     See    "Certain     Information     Concerning     the
          Partnership-Selected Financial and Property Related Data."

     o    The Units are illiquid - no trades of Partnership  interests have been
          reported  over the last 12  months,  according  to  Direct  Investment
          Spectrum, an independent industry  publication.  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  Operating  General  Partner has agreed to list the  Partnership's
          properties for sale, and if an acceptable price is offered, intends to
          seek  Partnership  approval to sell the properties.  No list price has
          been  determined  for the  properties,  there is no assurance  that an
          acceptable price will be offered, and the Purchasers do not know if or
          when  a sale  of the  properties  will  occur  or  what  price  may be
          obtained.
                                       1


     o    The Partnership will not be required to terminate before 2037,  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.

     o    None of the  Purchasers  is  affiliated  with the  Partnership  or its
          general  partners.  Members  of Dixon  and the  shareholders  of Dixon
          Venture Corp.,  the operating  general partner of the Partnership (the
          "Operating  General  Partner"),  are the same. Dixon owns Units of the
          Partnership  but is otherwise not affiliated  with the  Partnership or
          the General Partner. The Partnership's general partner, Wilder Richman
          Historic  Corporation  (the  "General  Partner"),  may be  expected to
          communicate its position on the Offer in the next two weeks.

     o    The Purchasers are making the Offer with a view to making a profit for
          themselves.  Accordingly,  the desire of the  Purchasers  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
          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. See
          "Details of the Offer - Acceptance for Payment and Payment of Purchase
          Price."

     o    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.

     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  Purchasers  will accept and purchase,  in
accordance with the procedures set forth in this Offer to Purchase,  ALL validly
tendered,  and not  withdrawn,  Units not already held by  Purchasers  and their
affiliates  ("Properly   Tendered").   For  purposes  of  the  Offer,  the  term
"Expiration  Date" means 5:00 p.m.,  Los Angeles time, on Tuesday,  December 20,
2005,  unless the Purchasers extend 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 Purchasers.

     If, prior to the Expiration Date, the Purchasers increase 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.

                                       2


     If transfers of Units are limited by the Partnership  Agreement to a number
of Units (the  "Transfer  Limit"),  and the  number of Units  that are  Properly
Tendered  exceeds the Transfer  Limit,  the Purchasers  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 Purchasers  intend to pay for any Units
accepted for payment pursuant to the Offer after determining the final proration
or other  adjustments.  The  Purchasers  do 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 the
Transfer Limit, if any, the Purchasers 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."

     If prior to the  Expiration  Date any or all of the conditions of the Offer
have not been satisfied, or waived by the Purchasers, the Purchasers reserve 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  Purchasers  will purchase and will
pay for ALL Properly Tendered Units,  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  Purchasers  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
Purchasers.

     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  Purchasers and deducted from your
proceeds. No transfer fees will be deducted. 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  Purchasers  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
Purchasers are unable to accept for payment, purchase or pay for Units tendered,
then,  without prejudice to the Purchasers'  rights under Section 4 herein,  the
Purchasers 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 Purchasers'  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.

     The Purchasers  have agreed to purchase the Units tendered in this Offer as
follows,  subject to rounding for convenience:  Everest will purchase 46% of the
Units purchased;  Dixon will purchase 46% of the Units  purchased;  and MPF will
purchase  8% of the  Units  purchased.  The  Purchasers  shall  be  jointly  and
severally liable to Unit Holders whose Units are accepted for payment.

                                       3


     3. Procedure to Accept the Offer.  For the tender of any Units to be valid,
the  Purchasers  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 Purchasers.  If delivery
is 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  each  Purchaser  and its  officers  and any other
designee of each 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 Purchasers 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 Purchasers 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 each 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 purchased by the Purchasers.

     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 Everest on behalf of the
Purchasers, which determination will be final and binding. Everest, on behalf of
the  Purchasers,  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  Everest's  counsel,  be
unlawful. Everest, on behalf of the Purchasers, 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.  Everest'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.  No  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  Purchasers  on the terms set forth in the

                                       4


Offer.  The Purchasers shall be jointly and severally liable for the performance
of agreements with Unit Holders.

     For purposes of the Offer,  the Purchasers  will be deemed to have accepted
for payment pursuant to this Offer,  and thereby  purchased,  Properly  Tendered
Units if, as and when any 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.

     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 Everest, on behalf of the Purchasers, pursuant to the Offer, may also
be withdrawn at any time after January 13, 2006. If purchase of, or payment for,
Units is delayed for any reason,  including  extension by the  Purchasers of the
Expiration  Date, or if the  Purchasers  are unable to purchase or pay for Units
for any reason (for example,  because of proration  adjustments)  then,  without
prejudice  to the  Purchasers'  rights  under the Offer,  tendered  Units may be
retained by the Purchasers  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 Purchasers' 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 Everest 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 Everest on behalf of the Purchasers,
which  determination  shall be final and  binding.  No  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.

     6. Extension of Tender Period;  Amendment. The Purchasers expressly reserve
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  Purchasers  reasonably  anticipate  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 Purchasers  make a
material change in the terms of the Offer or waive a condition that  constitutes
a material  change in the terms of the Offer,  the  Purchasers  will  extend the
Offer and disseminate  additional  tender offer materials to the extent required
by Rules 14d-4(c) and 14d-6(d) under the Exchange Act. If a Distribution  occurs
before the  Expiration  Date and the  Purchasers  reduce  their Offer price as a
result,  the  Purchasers  will provide notice thereof to Unit Holders and extend
the Expiration Date in accordance with Rule 14e-1(b) under the Exchange Act.

     7.  Conditions of the Offer.  Notwithstanding  any other term of the Offer,
the  Purchasers  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  Purchasers;  (ii)  imposes or  confirms  limitations  on the ability of the
Purchasers  effectively  to exercise  full  rights of both legal and  beneficial
ownership  of the Units;  (iii)  requires  divestiture  by any  Purchaser of any
Units;  (iv)  materially  adversely  affects the business,  properties,  assets,
liabilities,  financial condition,  operations,  or results of operations of any
Purchaser, or the Partnership;  or (v) seeks to impose any material condition to
the Offer unacceptable to any 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 Purchasers,  that shall
not have  occurred  or been filed or  obtained,  including a  resolution  to the
satisfaction  of any such authority of any comments or inquiries made concerning
the Offer;

     (d) any event  shall have  occurred or been  disclosed,  or shall have been
threatened,  regarding the business, properties, assets, liabilities,  financial
condition,  operations, or results of operations 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  Purchasers  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 Purchasers  deem
necessary,  in the Purchasers' reasonable judgment, for the Purchasers 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 Purchasers are unable to
confirm to their 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
any  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 Purchasers and may
be (but need not be) asserted by the Purchasers  regardless of the circumstances
giving rise to such conditions or may be waived by the Purchasers 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
either  Everest or Dixon,  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 Purchasers 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.

     10.  Everest as Agent.  For the  purpose  of  performing  the  obligations,
exercising the rights and making any determinations  required of the Purchasers,
Everest shall act on behalf of the Purchasers and no signature or other approval
from the other Purchasers shall be required.

                                       7

                 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
Commission  relating  to its  business,  financial  results  and other  matters.
However,   the  Partnership  has  not  complied  with  its  periodic   reporting
requirements  since  filing  its  quarterly  report on Form 10-Q for the  fiscal
quarter  ended  November 30, 2004.  The last annual report on Form 10-K filed by
the  Partnership  was for the fiscal year ended February 29, 2004.  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 800 Units issued
and  outstanding,  held by  approximately  660 Unit Holders,  as of February 29,
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  Investment  Spectrum,  an  independent  third  party
publication,  there have been no trades of the Partnership's limited partnership
interests for at least a year.  Sales may be conducted which are not reported in
the Direct  Investment  Spectrum and the prices of sales through other  channels
may differ from those reported by the Direct Investment Spectrum. The Purchasers
do not know whether the information  provided by the Direct Investment  Spectrum
is accurate or complete.

     Except for the purchases described below in "Certain Information Concerning
the Purchasers - Prior  Acquisitions of Units and Prior Contacts" the Purchasers
are not  aware of any  trades  of units  that were not  reported  in the  Direct
Investment Spectrum.

         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 and the Quarterly Report on Form 10-Q for the period ended
November 30, 2004 (the "Form 10-Q"). 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.

     On  July  1,  2003,  the  General   Partner  filed  a  definitive   consent
solicitation  statement  with the  Commission  (the "General  Partner's  Consent
Solicitation")   asking   limited   partners  to  authorize   the  sale  of  the

                                       8


Partnership's  properties for any amount that would result in a distribution  of
cash to the limited  partners of at least  $9,000 per Unit.  The  following is a
summary of  information  in the  General  Partner's  Consent  Solicitation.  The
Partnership hired a broker to approach privately about 30 potentially interested
parties to solicit offers to purchase the Partnership properties.  This resulted
in two  non-binding  offers,  which  were  subject to due  diligence,  for $32.9
million and $33 million.  Because of the age of the  properties'  historic shell
and the recent  deterioration of the local rental market,  the Operating General
Partner  believed  that it was likely that the offers would be reduced after due
diligence investigations. In addition, because the rental market in Jersey City,
New Jersey  had  declined  since the  solicitations  were  made,  the broker had
advised that a contingency should be made to allow for a likely reduction of the
offering  prices,  and suggested  allowing for a reduction of  approximately  $1
million.  The General  Partner  estimated  that a sale of the  property  for $33
million,   after  payment  of  all  debt  and  brokerage   fees,  and  including
distribution of the Partnership's  cash on hand, would result in net proceeds to
the Unit  holders of  approximately  $11,300  per Unit.  If the offer were to be
reduced  following due diligence to $32 million,  the General Partner  estimated
such  distribution  would be approximately  $9,200 per Unit. The Partnership had
announced that a cash  distribution  in the amount of  approximately  $1,325 per
Unit was  anticipated to be paid in 2003. The funds for such  distribution  were
included in the above estimates.  Accordingly,  if such  distribution  were paid
prior to a sale of the Partnership's  properties,  the sales proceeds  estimated
above  would  be  reduced  by  such  amount.   The  General   Partner's  Consent
Solicitation  was  unsuccessful  in that Unit  holders  holding  only 48% of the
outstanding Units voted in favor of the proposal.

     The General Partner recently  remarketed the  Partnership's  properties and
received two offers.  The new offers were made by the  previous  bidders for the
properties, and their bids were identical to their previous offers. According to
the real estate agent,  although the net operating  income was reduced since the
prior  marketing,  the offering  prices  remained at the same level because of a
substantial decline in the mortgage interest rate in the last two years, thereby
offsetting  the effect of the decline in net operating  income.  It is estimated
that the amount that would be  available  for  distribution  to the Unit Holders
from a sale at the offering  prices,  updated to reflect  recent  balance  sheet
information, to be approximately $9,600 to $10,800 per Unit.

     The  Operating  General  Partner  has  agreed  to  list  the  Partnership's
properties  for sale,  and if an  acceptable  price is offered,  intends to seek
Partnership  approval to sell the properties.  No list price has been determined
for the  properties,  there is no  assurance  that an  acceptable  price will be
offered, and the Purchasers do not know if or when a sale of the properties will
occur or what price may be obtained.

                          DETERMINATION OF OFFER PRICE

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

     Purchasers are making a speculative offer based on the unique circumstances
of the  Partnership.  Purchasers  set their offer price by  reviewing  the prior
offers of which  Purchasers  are aware,  and  selecting a price that  Purchasers
believe is  sufficiently  higher than such prior offers to motivate Unit Holders
to sell their Units.

                                       9


     The Purchasers  developed an estimated  current  liquidation  value for the
Partnership's Units based on an estimate of the potential price from the sale of
the property to a condominium converter, made by the real estate broker retained
by the Operating  General Partner to market the  properties,  which estimate was
$96.5  Million,  plus the other assets and  liabilities of the  Partnership  and
assumed  expenses of selling the  properties  of $1.3  Million.  The  Purchasers
reviewed the  Partnership  Agreement  provisions  regarding  the  allocation  of
distributions and the Partnership's  available financial  statements in order 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
Purchasers estimated the net proceeds to Unit Holders from a current liquidation
of the  Partnership,  if the properties  were sold for $96.5  Million,  would be
approximately   $54,500  per  Unit.  The  Purchasers   also  considered  that  a
condominium  converter  may not offer to purchase  the  property,  that the only
offers  received  for the  Partnerships  properties,  including  those  received
earlier in 2005,  were no more than $33 Million for the  property,  and that the
General  Partner  estimated  that a sale of the  properties  at such price would
result in a maximum liquidating  distribution of $10,800 per Unit. No assurances
can be provided  that the  Purchasers'  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  estimates  described
above.

                  CERTAIN INFORMATION CONCERNING THE PURCHASERS

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

     Dixon is a New Jersey limited liability company that was formed on February
5, 2004. The principal  office of Dixon is 350 Veterans  Boulevard,  Rutherford,
New  Jersey  07070 and its  telephone  number  is (201)  804-8700.  For  certain
information concerning the members and executive officers of Dixon, see Schedule
II to this Offer to Purchase. Dixon and its affiliates invest in and manage real
estate and conduct activities incident thereto.

     MPF is a California  limited liability company that was formed in 2004. The
principal office of MPF is 1640 School Street,  Suite 100, Moraga, CA 94556. MPF
has no employees or officers of its own.  MPF's  manager is MacKenzie  Patterson
Fuller, Inc., a California  corporation.  For certain information concerning the
executive officers of MPF's manager, see Schedule III to this Offer to Purchase.
MPF 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
Purchasers do not beneficially own or have a right to acquire,  and, to the best
knowledge  of the  Purchasers,  no  associate or  majority-owned  subsidiary  of
Purchasers or the persons listed in Schedules I, II and III hereto, beneficially
owns or has a right to acquire any Units or any other equity  securities  of the


                                       10


Partnership;  (ii) the  Purchasers  have not,  and to the best  knowledge of the
Purchasers,  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 Purchasers do not have and, to the best knowledge of the Purchasers, none of
the  persons  listed  in  Schedules  I, II and III  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, other than as stated in this Offer to Purchase; (iv)
since  February 28, 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  Purchasers  or any of  their
subsidiaries or, to the best knowledge of the Purchasers, any of their executive
officers,  directors or affiliates;  and (v) since February 28, 2003,  except as
otherwise  stated  in this  Offer to  Purchase,  there  have  been no  contacts,
negotiations   or  transactions   between  the  Purchasers,   or  any  of  their
subsidiaries  or, to the best  knowledge of the  Purchasers,  any of the persons
listed in Schedules I, II and III 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.  Everest owns no Units of
the  Partnership.  Everest  Investors 14, LLC, an affiliate of Everest,  owns 97
Units (12%).  Millenium Management,  LLC, an affiliate of Everest, owns 86 Units
(11%).  Everest  Management,  LLC, an affiliate of Everest,  owns 32 Units (4%).
Dixon  owns  147  Units  (18%)  of the  Partnership.  MPF  owns no  Units of the
Partnership.  MPF Flagship  Fund 9, LLC, an affiliate of MPF, owns 8 Units (1%).
MacKenzie  Patterson  Special Fund 6-A,  LLC, an affiliate of MPF,  owns 5 Units
(0.6%).  MacKenzie Patterson Special Fund 6, LLC, an affiliate of MPF, owns 16.5
Units (2%). Of the foregoing,  6.2 Units were acquired by Millenium  Management,
LLC within the last 60 days, for $14,000 per Unit.

     In the aggregate, the foregoing entities currently own 391.5 Units (49%) of
the Partnership.

     On June 3, 2003, Millenium Management,  LLC ("Millenium"),  an affiliate of
Everest,  commenced  a tender  offer for up to 80 Units at a price of $9,200 per
Unit  (equivalent  to $7,875 per Unit,  taking  into  account  the  August  2003
distribution of approximately $1,325 per Unit).

     In January 2004,  MacKenzie  Patterson  Fuller,  Inc.,  the manager of MPF,
commenced  a  tender  offer  for  up to 32  Units,  or  approximately  4% of the
outstanding Units, at a price of $11,500 per Unit.

     On January 22, 2004,  Everest  Investors  14, LLC, an affiliate of Everest,
commenced a tender offer for 317 Units, or approximately  40% of the outstanding
Units, at a price of $13,000 per Unit.  Everest  Investors 14, LLC  subsequently
increased  its  offer  to  $13,300  per  Unit.  The  General   Partner  made  no
recommendation  as to whether Unit holders should tender their Units in response
to the offer.

         On February 26, 2004, Dixon commenced a tender offer for up to 334
Units, or approximately 42% of the outstanding Units, at a price of $13,500 per
Unit. The General Partner made no recommendation as to whether Unit holders
should tender their Units in response to the offer.

     In August  2004,  MacKenzie  Patterson  Fuller,  Inc.,  the manager of MPF,
commenced  another tender offer for up to 19.5 Units, or  approximately  2.4% of
the outstanding Units, at a price of $12,500 per Unit.

     On December 1, 2004, Dixon commenced a tender offer for up to 150 Units, or
approximately 19% of the outstanding  Units, at a price of $13,000 per Unit. The
General Partner made no  recommendation as to whether Unit holders should tender
their Units in response to the offer.

                                       11

     On May 23,  2005,  Millenium  Management,  LLC,  an  affiliate  of Everest,
commenced a tender  offer for 16 Units,  or 2% of the  outstanding  Units,  at a
price of $14,000 per Unit.  The General  Partner  made no  recommendation  as to
whether Unit holders should tender their Units in response to the offer.

     The General  Partner and the  Operating  General  Partner have had multiple
informal  discussions in which the Operating  General  Partner,  an affiliate of
Dixon,  during the course of  performing  its  duties as the  operating  general
partner,  expressed an interest in purchasing the Units if the General Partner's
Consent  Solicitation  were  unsuccessful.  The Operating  General  Partner also
indicated to the General  Partner  that it might  exercise its right to purchase
the  Partnership's  interests  in the  operating  partnerships  if  the  General
Partner's  Consent  Solicitation  were successful.  Since the General  Partner's
Consent Solicitation  terminated  unsuccessfully,  the Operating General Partner
has  repeatedly  expressed its interest in  purchasing  the Units;  however,  no
negotiations have occurred and no agreement has been made in that regard.

     The Operating General Partner has also advised the General Partner that the
Partnership's  properties are being listed for sale, and if an acceptable  price
is offered,  that the  Operating  General  Partner  intends to seek  Partnership
approval to sell the properties.

     Except  as  otherwise  set  forth  in  this  Offer  document,  none  of the
Purchasers  nor any of their  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.

     Source of Funds. Based on the Offer price of $20,000 per Unit, and the fact
that  the  Purchasers  and  their  affiliates  already  own  391.5  of  the  800
outstanding  Units,  the  Purchasers  estimate  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 $8,250,000.

     Everest   expects  to  obtain  these  funds  from  current  cash  and  cash
equivalents and existing, available lines of credit.

     Dixon   expects  to  obtain   these  funds  by  means  of  equity   capital
contributions  from its members at the time the Units  tendered  pursuant to the
Offer  are  accepted  for  payment.   Such  members  will  fund  their   capital
contributions  through  existing  cash and other  financial  assets which in the
aggregate are  sufficient to provide the funds  required in connection  with the
Offer  without any  borrowings.  Such  members have  irrevocably  agreed and are
obligated to make such capital contributions available to Dixon on demand.

     MPF expects to obtain these funds by means of equity capital  contributions
from its  members  at the time the  Units  tendered  pursuant  to the  Offer are
accepted for payment. Such members will fund their capital contributions through
existing cash and other  financial  assets which in the aggregate are sufficient
to  provide  the  funds  required  in  connection  with the  Offer  without  any
borrowings.  Such members have irrevocably agreed and are obligated to make such
capital contributions available to MPF on demand.

     The Purchasers  have agreed to purchase the Units tendered in this Offer as
follows,  subject to rounding for convenience:  Everest will purchase 46% of the
Units purchased;  Dixon will purchase 46% of the Units  purchased;  and MPF will
purchase  8% of the  Units  purchased.  The  Purchasers  shall  be  jointly  and
severally  liable to Unit Holders  whose Units are  accepted  for payment.  Each
Purchaser has adequate funds, as described  above, to purchase all the Units for
which the Offer is made.

                                       12

                         FUTURE PLANS OF THE PURCHASERS

     The  Purchasers  are  seeking to  acquire  Units  pursuant  to the Offer to
increase their equity  interest in the  Partnership,  for  investment  purposes.
Following the completion of the Offer,  the Purchasers and persons related to or
affiliated with the Purchasers 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 Purchasers. 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 Purchasers 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 a Purchaser  itself,
depending upon liquidity, strategic, tax and other considerations.

     The  Operating  General  Partner  has  agreed  to  list  the  Partnership's
properties  for sale,  and if an  acceptable  price is offered,  intends to seek
Partnership  approval to sell the properties.  No list price has been determined
for the  properties,  there is no  assurance  that an  acceptable  price will be
offered, and the Purchasers do not know if or when a sale of the properties will
occur or what price may be  obtained.  Under the  partnership  agreement  of the
Partnership, a sale of its property would require the consent of at least 51% of
the Unit holders.  The Purchasers  would be in favor of a sale of the properties
and,  if  required  to vote,  would  vote in  favor,  as long as the  Purchasers
believed  the  sale  price  was  satisfactory.  The  Purchasers  do not have any
agreement on a price that they believe would be  satisfactory,  or any agreement
on voting.  The Purchasers and their  affiliates  currently hold an aggregate of
391.5  (49%) of the  outstanding  Units,  and may hold 51% or more of the  Units
after the Offer.

     The terms of the operating partnership agreements provide that, if the Unit
Holders vote to sell the properties, the Operating General Partner has the right
to purchase  all Units of the  Partnership  from the Unit holders for the amount
that would have been distributable to the Unit Holders as a result of such sale.
The Operating  General  Partner has stated to the Purchasers  that it intends to
waive such right to purchase the Units if an agreement to sell the properties is
made and submitted to a vote of the Unit Holders.

     Other than as set forth above,  the  Purchasers do not currently  intend to
change current management, indebtedness,  capitalization, corporate structure or
business  operations  of the  Partnership  and do 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 Purchasers
and their  affiliates  that own Units 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 Purchasers 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,  or the  Partnership may attempt to impose a
limit on the  number of Units it will  accept  for  transfer  as a result of the

                                       13


Offer (a  "Transfer  Limit" - see  "Details  of the Offer - Terms of the  Offer;
Expiration Date; Proration"). In either such event, the Purchasers will purchase
the maximum number of Units they may purchase  without causing a Tax Termination
or surpassing a Transfer Limit validly imposed under the Partnership  Agreement,
as informed by the General Partner.

     It is not  possible  for  Purchasers  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.  However,  the  Purchasers  know that 75 Units  were  transferred  to the
Purchasers or their affiliates  within the last 12 months. If only 75 Units have
been  transferred  within  the last 12  months,  then up to 324  Units  could be
transferred  pursuant to this Offer before causing a Tax Termination.  Given the
small  number of  outstanding  Units of the  Partnership  and the absence of any
trading  activity  reported in the Direct  Investment  Spectrum,  the Purchasers
believe it is unlikely that materially more than 75 Units have been  transferred
within  the last 12  months.  Also,  the  General  Partner  may  elect to accept
transfers  notwithstanding  a technical Tax  Termination if the General  Partner
determines  that the actual effect of such a Tax  Termination is not material to
the  Partnership.  See  "Details  of the Offer - Terms of the Offer;  Expiration
Date; Proration."

     Influence Over Future Voting  Decisions.  Under the Partnership  Agreement,
Unit  Holders  holding 51% or more of the Units are entitled to take action with
respect to a variety of  matters,  including  removal  of the  General  Partner,
selling all or  substantially  all the  Partnership's  assets and dissolving the
Partnership,  and  approval  of most  types  of  amendments  to the  Partnership
Agreement.  If the  Purchasers  acquire  16.5 Units,  the  Purchasers  and their
affiliates  would hold 51% of the Units and therefore  would control any vote of
the Unit Holders if the Purchasers agreed to vote together.  The Purchasers have
not made any agreement regarding any voting matters,  although each Purchaser is
likely to vote in favor of a sale of the properties if such Purchaser  believes,
in its sole discretion, that the proposed price is satisfactory.

     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 660
limited  partners as of February  29, 2004 and in excess of $10 Million in total
assets  (consolidated with the operating limited  partnerships).  It is possible
that the  purchase of Units  pursuant  to the Offer  could  reduce the number of
record Unit holders below 300. Any decision to terminate the registration of the
Partnership would be made solely by the Partnership's  General Partner,  without
any  requirement  in the  Partnership  Agreement  to obtain the approval of Unit
Holders.  The Purchasers  presently do not intend to request the General Partner
to terminate the registration of the Partnership.

                           FEDERAL INCOME TAX MATTERS

     This 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.

                                       14


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
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

                                       15


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). Under certain circumstances,  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  Purchasers.
See "Details of the Offer - Terms of the Offer; Expiration Date; Proration."

     A tendering  Unit Holder will be allocated the Unit Holder's pro rata share
of the annual taxable income and losses from the Partnership with respect to the
Units sold for the period through the date of sale, even though such Unit Holder
will assign to the Purchasers 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
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  Purchasers  will
withhold 28 percent from payments to such Unit Holder.

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

                              CERTAIN LEGAL MATTERS

     General.  Except as set forth herein,  the  Purchasers are not aware of any
filings,  approvals or other actions by any domestic or foreign  governmental or
administrative  agency that would be required prior to the  acquisition of Units
by the Purchasers pursuant to the Offer. The Purchasers'  obligation to purchase
and pay for Units is subject to certain conditions, including conditions related
to the legal matters discussed herein.

     State Takeover  Statutes.  The Partnership was formed under the laws of the
State of Delaware, which currently does not have any takeover statute applicable
to limited  partnerships.  However, it is a condition to the Offer that no state
or federal statute impose a material limitation on the Purchasers' right to vote
the  Units  purchased  pursuant  to the  Offer.  If this  condition  is not met,
Purchasers may terminate or amend the Offer.

     If any person seeks to apply any state  takeover  statute,  the  Purchasers
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

                                       16


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  Purchasers
might be required to file certain  information  with, or receive approvals from,
the  relevant  state  authorities.   This  could  prevent  the  Purchasers  from
purchasing or paying for Units tendered pursuant to the Offer, or cause delay in
continuing or  consummating  the Offer.  In such case, the Purchasers may not be
obligated to accept for payment or pay for Units tendered.

     Fees and Expenses.  Purchasers  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  Purchasers  may solicit  tenders of Units  without any
additional  compensation.  The  Purchasers  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 Purchasers may take such action
as they deem  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 Purchasers by one or more  registered  brokers or dealers that are
licensed under the laws of such jurisdiction.

     The Purchasers  have filed with the  Securities  and Exchange  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  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 Purchasers not contained herein or in the Letter
of Transmittal  and, if given or made, such information or  representation  must
not be relied upon as having been authorized.

                                   EVEREST PROPERTIES II, LLC

                                   DIXON MILL INVESTOR, LLC

                                   MPF PACIFIC GATEWAY, LLC

November 14, 2005

                                       17


                                   SCHEDULE I

                               EXECUTIVE OFFICERS
                           EVEREST PROPERTIES II, LLC

     Everest's  manager  is  Everest  Properties,   LLC,  a  California  limited
liability  company,  which has no  employees  of its own.  Both  Everest 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 S. 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.





                                   SCHEDULE II

                         MEMBERS AND EXECUTIVE OFFICERS
                            DIXON MILL INVESTOR, LLC

     The business address of each member and officer of Dixon Mill Investor, LLC
is 350  Veterans  Boulevard,  Rutherford,  New Jersey  07070 and their  business
telephone  number is (201) 804-8700.  Each member and officer is a United States
citizen.  The name and  principal  occupation  or  employment of each member and
officer of Dixon Mill Investor, LLC, are set forth below.

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

Joseph D. Morris              Chairman of Morris Companies Inc., a real estate
                              development,  ownership and management Member
                              company, since 1971.

Robert Morris                 Chief Executive Officer of Morris Companies Inc.,
                              a real estate development,  ownership Member and
                              management company, since 1971.








                                  SCHEDULE III

                        DIRECTORS AND EXECUTIVE OFFICERS
                        MACKENZIE PATTERSON FULLER, INC.

     MPF has no  employees  or officers of its own.  MPF's  manager is MacKenzie
Patterson Fuller, Inc., a California corporation.

MacKenzie Patterson Fuller, Inc.

The name and  principal  occupation or employment of each director and executive
officer of MacKenzie  Patterson Fuller, Inc. is set forth below. Each individual
is a citizen of the United States of America.  The principal business address of
MacKenzie  Patterson  Fuller,  Inc.,  MPF,  and each  individual  is 1640 School
Street, Moraga,  California 94556, and the business telephone number for each is
925-631-9100.

C.E. Patterson is President and a director of MacKenzie Patterson Fuller,  Inc.,
which acts as manager and general partner of a number of real estate  investment
vehicles,  and has served in those  positions  since January 1989. In 1981,  Mr.
Patterson founded Patterson Financial Services, Inc. (now MPF Advisers, Inc.), a
registered  investment  adviser  ("MPFA"),  with  Berniece  A.  Patterson,  as a
financial planning firm, and he has served as its President since that date. Mr.
Patterson  founded  Patterson Real Estate Services,  a licensed  California Real
Estate Broker,  in 1982. As President of MPFA, Mr.  Patterson is responsible for
all investment counseling  activities.  He supervises the analysis of investment
opportunities  for the clients of the firm. Mr. Patterson  previously  served as
president of Host Funding,  Inc., an owner of lodging properties,  from December
1999 through 2003. Mr. Patterson is also an officer and controlling  shareholder
of Cal-Kan,  Inc., a closely held real estate investment company. Mr. Patterson,
through  his  affiliates,  manages  a  number  of  investment  and  real  estate
companies.

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

Glen W.  Fuller  became  senior  vice  president  and a  director  of  MacKenzie
Patterson  Fuller,  Inc. in May 2000. Since 2004 he has been a director and vice
president of MPFA. Prior to becoming senior vice president,  from August 1998 to
April 2000, he was with MacKenzie  Patterson Fuller, Inc. as a portfolio manager
and research  analyst.  From  December  1999 to 2003,  Mr.  Fuller  served as an
officer and director of Host Funding,  Inc. Prior to joining MacKenzie Patterson
Fuller,  Inc.,  from May 1996 to July 1998, Mr. Fuller ran the  over-the-counter
trading desk for North Coast Securities Corp.  (previously Morgan Fuller Capital
Group) with  responsibility  for both the  proprietary and retail trading desks.
Mr. Fuller was also the registered  options  principal and registered  municipal
bond  principal for North Coast  Securities,  a registered  broker  dealer.  Mr.
Fuller was formerly a  NASD-registered  options  principal and  registered  bond
principal,  and he held his NASD  Series  7,  general  securities  license  (now
inactive).  Mr.  Fuller has also spent time working on the floor of the New York
Stock Exchange as a trading clerk and on the floor of the Pacific Stock Exchange
in San Francisco as an assistant specialist for LIT America.

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




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

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

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





                                   APPENDIX A

     The  following  information  has been copied from the last Annual Report on
Form 10-K filed by the Partnership, which was for the fiscal year ended February
29, 2004 (the "Form 10-K"),  and the last Quarterly Report on Form 10-Q filed by
the  Partnership,  which was for the fiscal quarter ended November 30, 2004 (the
"Form  10-Q").  The  Partnership  has not filed more recent  financial  reports.
Although the  Purchasers  have no information  that any statements  contained in
this Appendix A are untrue,  the Purchasers have 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

Item 1. Business

     General Development of Business

     Registrant (also referred to as the "Partnership") is a limited partnership
which was formed under the Delaware  Revised Uniform Limited  Partnership Act on
October 15,  1987.  The general  partner of the  Partnership  is Wilder  Richman
Historic Corporation, a Delaware corporation (the "General Partner" or "WRHC").

     Registrant  was  organized  to  acquire  all  of  the  limited  partnership
interests in Dixon Mill  Associates I (Phase One),  Limited  Partnership,  Dixon
Mill Associates II (Phase Two), Limited  Partnership,  and Dixon Mill Associates
III (Phase Three),  Limited  Partnership,  each of which is a New Jersey limited
partnership  (individually "Dixon Mill I," "Dixon Mill II" and "Dixon Mill III,"
respectively,  and  collectively the "Operating  Partnerships").  Each Operating
Partnership  owns one  phase  ("Phase")  of an  aggregate  433-unit  residential
apartment  complex  (the  "Complex")  located in Jersey City,  New Jersey,  that
consists of buildings  designated as certified  historic  structures by the U.S.
Department  of  the  Interior.  The  Operating  Partnerships  have  constructed,
substantially rehabilitated and are operating the Complex. The rehabilitation of
the Complex  qualified for a  rehabilitation  tax credit in 1988, 1989 and 1990.
The general  partner of the Operating  Partnerships  is Dixon Venture Corp. (the
"Operating  General  Partner"),  which is not an affiliate of the Partnership or
WRHC.

     Pursuant  to  the  Partnership's   prospectus  dated  May  13,  1988,  (the
"Prospectus"),   the  Partnership   offered  $19,280,000  of  units  of  limited
partnership  interest in the  Partnership  (the "Units") at an offering price of
$24,100 per Unit.  The Units were  registered  under the  Securities Act of 1933
pursuant to a Registration Statement on Form S-11 (Registration No. 33-19646).

     The closing of the offering of Units (the "Offering")  occurred on July 15,
1988. At such closing,  800 Units were sold,  representing  $19,280,000 in gross
proceeds.  After  payment of $674,800 of  organization  and  offering  expenses,
$674,800 in an origination  fee and $1,349,600 of selling  commissions,  the net
proceeds  available  for  investment  were  $16,580,800.  Of such net  proceeds,
$16,388,000 was allocated to the investment in the Operating Partnerships, which
included  investments  in  guaranteed  investment  contracts.  The  remainder of
$192,800 was designated as working capital to be used for operating  expenses of
the Partnership.


                                      A-1




                                     PART II

Item 2. Properties

     The Complex  consists of  approximately  34 historic mill  buildings  built
between 1847 and 1932, all of which are certified historic  structures that have
been converted and substantially  rehabilitated into a 433 unit luxury apartment
complex that has received  financing  exempt from Federal income  taxation under
Internal Revenue Code Section 103(b)(4)(A).  As a consequence of this tax exempt
financing,  the Operating  Partnerships are required to rent at least 15% of the
dwelling  units  ("D.U.'s") in the Complex to  individuals or families of low or
moderate income as determined under such Code Section,  currently based on their
income not  exceeding 80% of the median income for the area as determined by the
United States Department of Housing and Urban Development ("HUD").  These income
limits are subject to increases pursuant to HUD guidelines.  In the Complex,  68
studio and efficiency D.U.'s and 17 one-bedroom  D.U.'s are set aside for rental
to low or moderate  income  persons.  There are no rent ceilings on those D.U.'s
set aside for low or moderate income persons.  Because such tax exempt financing
consists of bonds sold in 1985,  the 80% of median  income limit is not required
to be adjusted  based on family  size as would be required  under the Tax Reform
Act of 1986.

     The Complex is located on a 4-acre  site in Jersey  City,  New  Jersey.  In
addition,  one new five-story  building,  approximately  20 feet by 50 feet, was
built on the site.  The Complex is located in the Dixon  Crucible  Redevelopment
Area,  an area  so  designated  pursuant  to a  redevelopment  plan  adopted  in
September 1983 by ordinance of the City of Jersey City.  The actual  development
entails  three  Phases  with each Phase owned by a separate  New Jersey  limited
partnership,  respectively Dixon Mill I, Dixon Mill II and Dixon Mill III. Phase
I  consists  of seven  industrial  buildings  which have been  rehabilitated  to
provide  134  D.U.'s,   55  underground   and  77  surface  parking  spaces  and
approximately  1,550 square feet of  commercial  space.  Phase II consists of 11
industrial  buildings which have been rehabilitated to provide 191 D.U.'s and 62
underground  and  124  surface  parking  spaces.  Phase  III  consists  of  four
industrial  buildings which have been  rehabilitated  to provide 108 D.U.'s,  35
underground and 73 surface parking spaces and approximately 2,230 square feet of
commercial space.

     The Complex features  gardens,  elevated walkways and brick paved walkways.
The  Complex  also has its own  electronic  security  system and a free  shuttle
service to the Grove Street PATH  station is being  provided.  In addition,  the
residents  of the  Complex  have  access  to a  private  fitness  facility.  The
Complex's  commercial space is designated for retail stores and/or  professional
offices.

     As of December 31, 2003 and 2002,  the  occupancy  and rental rates were as
follows:


                                              

                           December 31, 2003        December 31, 2002

Occupancy Rate                       98%                       98%
Monthly Rental Rates:
Studio                      $  609 - $1,095            $  609 - $1,095
One-Bedroom                 $  730 - $1,753            $  730 - $1,752
Two-Bedroom                 $1,213 - $2,195            $1,213 - $2,284
Three-Bedroom               $1,695 - $2,073            $1,870 - $2,073


     The rental rates reflect  significant ranges because the apartments vary as
to size and floor plans (i.e., square footage,  duplex, triplex,  penthouse) and
due to the low-moderate  tenant income restrictions for 15% to 20% of the D.U.'s
resulting from the tax-exempt financing described above.

                                      A-2






                             SELECTED FINANCIAL DATA

The following  selected  financial data has been copied or derived from the Form
10-K and  Form  10-Q  and  should  be read in  conjunction  with  the  financial
statements and the related notes set forth in such reports:

Partnership
                                                        

                              Year End                 Nine Months Ended
                        -------------------      ------------------------------
                        February    February     February    November   November
                        29, 2004    28, 2003     28, 2002    30, 2004   30, 2003
                        --------    --------     --------    --------   --------


Total revenues
   (Interest income)        $918     $ 2,115      $ 4,674       $214       $853

Equity in income (loss)
   of investment in
   Operating
   Partnerships         $413,727    $851,780    $ 386,617   $238,436   $322,502

Net income (loss)       $110,448    $695,620    $ 342,738   $179,235   $196,467

Net income (loss) per
   unit of limited
   partnership interest     $137       $ 861        $ 424    $221.80   $ 243.10

At year end:
   Total assets       $1,675,809  $2,571,508   $1,753,515

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




                                                              

                                                   November 30,     February 29,
                                                      2004              2004

Cash and cash equivalents.................          $844,646          $14,982

Investments in operating partnerships and
other assets..............................           963,054        1,660,827
                                                     -------        ---------

                                                  $1,807,700       $1,675,809

Liabilities...............................           312,719          423,089

Partners' equity (deficit)................        $1,494,980       $1,252,720



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

                                      A-3





Combined Operating Partnerships

The combined balance sheets of the Operating Partnerships and the combined
statements of earnings of the Operating Partnerships copied from the Form 10-K
and the Form 10-Q are as follows:

                                                          

                                    December 31,   September 30,    December 31,
                                       2004*           2004              2003
ASSETS

Land, buildings and equipment,
   less accumulated depreciation.   $36,500,343     $36,285,936      $36,792,167

Cash and cash equivalents........     5,738,066       6,755,538        6,788,271

Deferred costs, deposits and other
assets...........................     4,762,779       4,579,611        3,990,373
                                    -----------     -----------      -----------

                                    $47,001,188     $47,621,085      $47,570,811

LIABILITIES

Mortgages payable................    28,600,000      28,600,000       28,600,000

Other liabilities................     2,840,882       2,573,387        2,729,283
                                    -----------     -----------      -----------

                                     31,440,882      31,173,387       31,329,283

Partners' equity (deficit)           15,560,306      16,447,698       16,241,528
                                     ----------      ----------       ----------

                                    $47,001,188     $47,621,085      $47,570,811
                                    ===========     ===========      ===========


                                    Year ended     9 Months ended   Year ended
                                    December 31,    September 30,   December 31,
                                       2004*            2004           2003

Revenue
- ----------------------------------- $ 6,812,091     $ 5,096,231      $ 6,876,152
   Rents.........................        54,802               -           46,287
                                     ----------      ----------       ----------
   Interest......................

                                      6,866,893       5,096,231        6,922,439

Expenses
   Administrative................     1,258,493         561,011        1,325,315
   Operating.....................     2,873,378       2,248,938        2,985,769
   Management fees...............       257,334         204,787          275,046
   Financial.....................       395,654         488,152          335,062
   Depreciation and amortization.     1,663,256       1,187,506        1,583,341
                                      ---------       ---------        ---------

                                      6,448,115       4,690,394        6,504,533
                                      ---------       ---------        ---------

Net income.......................    $  418,778       $ 405,837        $ 417,906
                                      =========       =========        =========
         -----------
<FN>

     *    The  Partnership  has not yet filed its Annual Report on Form 10-K for
          the fiscal  year ended  February  28,  2005;  however,  the  Operating
          General  Partner,  an affiliate  of Dixon,  has received a copy of the
          audited Combined Financial  Statements of the Operating  Partnerships,
          in which the December 31, 2004 financial information appears.
</FN>


                                      A-4



     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 Purchasers at its address set forth below.

     Questions and requests for  assistance may be directed to Everest on behalf
of the Purchasers,  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 Everest as set forth below,  and will be
furnished promptly at the Purchasers' expense.



November 14, 2005                          EVEREST PROPERTIES II, LLC

                                           DIXON MILL INVESTOR, LLC

                                           MPF PACIFIC GATEWAY, LLC




                  For Information or Assistance Please Contact:
                           Everest Properties II, LLC
                              155 North Lake Avenue
                                   Suite 1000
                           Pasadena, California 91101


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