OFFER TO PURCHASE FOR CASH

                                  20,000 UNITS
                       of Limited Partnership Interest in

                   SECURED INVESTMENT RESOURCES FUND, L.P. II
                                       by
                            MILLENIUM MANAGEMENT, LLC

                           at a Cash Purchase Price of
                                  $100 per Unit


THE OFFER,  WITHDRAWAL RIGHTS AND PRORATION PERIOD WILL EXPIRE AT 5:00 P.M., LOS
ANGELES TIME, ON THURSDAY, MAY 19, 2005, UNLESS THE OFFER IS EXTENDED.


     Millenium  Management,  LLC ("Millenium" or the "Purchaser"),  a California
limited  liability  company,  is offering to  purchase  20,000  Units of SECURED
INVESTMENT RESOURCES FUND, L.P. II (the "Partnership"), at a cash purchase price
of $100 per Unit, without interest. No transfer fees will be deducted. The Offer
(as defined  below) is subject to certain terms and conditions set forth in this
Offer to Purchase,  as it may be  supplemented  from time to time (the "Offer to
Purchase") and in the related  Agreement of Transfer and Letter of  Transmittal,
as it may be  supplemented  or  amended  from  time  to  time  (the  "Letter  of
Transmittal,"  which  together  with the  Offer  to  Purchase,  constitutes  the
"Offer").  This Offer is not  subject  to  brokerage  commissions  or and is not
conditioned  upon  financing.  To the knowledge of the Purchaser,  a Unit Holder
will not incur any fees, such as selling broker  commissions or depositary fees,
to sell Units in response to this Offer;  unless such Unit Holder holds Units in
a manner that involves fees particular to such Unit Holder.

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

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

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



April 20, 2005







                                TABLE OF CONTENTS
                                                                           Page

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

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

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

CERTAIN INFORMATION CONCERNING THE PARTNERSHIP................................8
       General................................................................9
       Outstanding Units......................................................9
       Trading History of the Units...........................................9
       Selected Financial and Property Related Data...........................9

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

CERTAIN INFORMATION CONCERNING THE PURCHASER................................. 13
       The Purchaser........................................................ .13
       General................................................................13
       Prior Acquisitions of Units and Prior Contacts.........................14
       Source of Funds........................................................14

FUTURE PLANS OF THE PURCHASER.................................................14

EFFECTS OF THE OFFER..........................................................15
       Future Benefits of Unit Ownership......................................15
       Limitations on Resales.................................................15
       Influence Over Future Voting Decisions.................................15

FEDERAL INCOME TAX MATTERS....................................................15

CERTAIN LEGAL MATTERS.........................................................17
       General................................................................17
       State Takeover Statutes................................................17
       Fees and Expenses......................................................18
       Miscellaneous..........................................................18

SCHEDULE I - EXECUTIVE OFFICERS
APPENDIX A - PARTNERSHIP INFORMATION





                                  INTRODUCTION

     The Purchaser hereby offers to purchase 20,000 Units of limited partnership
interest in the  Partnership at a cash purchase price of $100 per Unit,  without
interest.  No transfer fees will be deducted. To the knowledge of the Purchaser,
a Unit Holder will not incur any other fees, such as selling broker  commissions
or depositary  fees,  to sell Units in response to this Offer;  unless such Unit
Holder  holds  Units in a manner  that  involves  fees  particular  to such Unit
Holder.

                              SUMMARY OF THE OFFER.

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

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

     o    The price  offered for the Units is $100 in CASH.  See "Details of the
          Offer - Acceptance for Payment and Payment of Purchase Price."

     o    Millenium  calculated a range of $66 to $163 per Unit as the estimated
          liquidation  value of the  Partnership,  using the information that is
          currently available. See "Determination of Offer Price."

     o    Millenium is the general  partner of the Partnership and therefore has
          a conflict of interest in making this Offer. Millenium became the sole
          general partner of the  Partnership,  assuming  control from the prior
          general partners:  James R. Hoyt and Secured Investment  Resources II,
          Inc. (the "Former General Partners"),  pursuant to the vote of limited
          partners  holding  a  majority  of the  units of  limited  partnership
          interest.

     o    Millenium  has  taken  control  of the  Partnership's  properties  and
          accounts,  but has  not yet had  enough  time to  determine  the  true
          financial  condition of the Partnership and its properties.  Millenium
          is making this offer  notwithstanding the lack of complete or reliable
          information available concerning the status of the Partnership and its
          properties and the other risks associated with the Partnership at this
          time.  The  offer  price  is  speculative   due  to  the   substantial
          uncertainties  and  risks  that  exist  at this  time.  Millenium  has
          received numerous  communications from Unit Holders wishing to dispose
          of their Units,  and Millenium is willing to make the Offer to provide
          such an opportunity. See "Determination of the Offer Price."

     o    One of the  Partnership's  three  remaining  properties,  the  Sunwood
          Village Apartments, is still threatened with foreclosure. At this time
          the Purchaser,  as the new general partner,  cannot predict whether or
          not  we  will  succeed  in  preventing  a  loss  of  the  property  in
          foreclosure. See "Background of the Offer" and "Appendix A."

     o    The Former General Partners have not obtained  audited  financials for
          over five (5) years.  All financial  information  described  herein is
          based  on  unaudited  information  received  from the  Former  General
          Partners,  which is the only information  available to Millenium.  See
          "Certain  Information  Concerning the Partnership - Selected Financial
          and Property Related Data," and "Appendix A."

     o    There is no  current  plan to sell  the  Partnership's  properties  or
          liquidate the  Partnership.  It will take Millenium  several months to
          determine the true financial condition of the Partnership, to evaluate
          and understand  the issues  concerning  each property,  to determine a
          plan for managing  each  property and to implement a strategy for each
          property that  Millenium  believes to be in the best  interests of the
          Partnership.



     o    The  Partnership  will not be  required to  terminate  before the year
          2046,  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    The Units are  illiquid - trades of only 267 Units have been  reported
          over the last 12 months,  according to Direct Investment Spectrum,  an
          independent industry publication. Such trades occurred between January
          31, 2004 and  January  31,  2005 at the  average  price of $130.86 per
          Unit, before commissions.  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    Due to its  conflict  of  interest,  Millenium  is  unable  to  make a
          recommendation  regarding  the Offer.  o The  Purchaser  is making the
          Offer  with a view to making a profit  for  itself.  Accordingly,  the
          desire of the  Purchaser  to purchase  Units at a low price  conflicts
          with the  desire of the Unit  Holders  to sell  their  Units at a high
          price.

     o    The Offer is an  immediate  opportunity  for Unit Holders to liquidate
          their investment in the Partnership, but Unit Holders who tender their
          Units  will  be  giving  up  the  opportunity  to  participate  in any
          potential   future   benefits  from  ownership  of  Units,   including
          distributions  resulting  from any  future  sale of the  Partnership's
          properties.  Unit  Holders may have a more  immediate  need to use the
          cash now tied up in the Units, and may consider the Offer more certain
          to achieve a prompt liquidation of their investment in the Units. Unit
          Holders  who sell all of their Units will also  eliminate  the need to
          file Form K-1 information  for the Partnership  with their federal tax
          returns for years after 2005.  See  "Details of the Offer - Acceptance
          for Payment and Payment of Purchase Price."

     o    The Offer  allows  Unit  Holders  the  option to sell "All or None" of
          their  Units,  thereby  allowing  Unit  Holders  the  option  to avoid
          proration if more than 20,000 Units are tendered.  See "Details of the
          Offer  -  Terms  of the  Offer;  Expiration  Date;  Proration"  and "-
          Withdrawal Rights - Automatic Withdrawal Option."

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

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






                             BACKGROUND OF THE OFFER

     The Partnership, though subject to the public reporting requirements of the
Securities  Exchange Act of 1934,  has not filed any  periodic  reports with the
Securities  and Exchange  Commission  since the quarterly  report for its fiscal
quarter ended  September 30, 1999,  and has not otherwise  published or provided
Unit Holders with audited  financial  statements  reporting on the Partnership's
operations and financial condition.

     In  October  2003,  Everest  Management,  LLC  and  KM  Investments,   LLC,
affiliates of the Purchaser, filed suit against the Former General Partners, the
Partnership  and  another  partnership  for which  James Hoyt and his  affiliate
served as general partners,  Secured Investment  Resources Fund, L.P. ("SIRF I")
seeking access to the books and records of the Partnership and SIRF I.

     In April 2004, the Purchaser commenced solicitations of Unit Holders in the
Partnership  and SIRF I to obtain their  written  consents to the removal of the
Former General Partners as general partner of the Partnership.

     In June 2004, the Purchaser's affiliates sought, and subsequently obtained,
the appointment of a receiver for the assets of the Partnership and SIRF I.

     In August  2004,  the  Former  General  Partners  filed  suit  against  the
Purchaser and its affiliates alleging that the proxy statements and solicitation
sent by them to Unit Holders of the Partnership and SIRF I contained  materially
false and misleading  information;  and requesting a declaration that the voting
procedures  set  forth  in  the  proxy  solicitation   violated  the  respective
partnership agreements and that any resulting votes were void and of no effect.

     In January 2005, the Purchaser and the Former General Partners entered into
a Settlement  Agreement  which  resolved the  foregoing  litigation  and allowed
Millenium to take over as the new general  partner of the  Partnerships on March
3, 2005. See "Certain Information  Concerning the Purchaser - Prior Acquisitions
of Units and Prior Contacts."

     In March 2005,  Millenium  engaged new,  unaffiliated  property  management
companies which, as of the date of this Offer, have just recently taken over the
actual  operation of the properties.  Millenium has taken  possession of most of
the books and records of the  Partnership,  but the material is  voluminous  and
Millenium has just begun to review such information.

     In March 2005, the Partnership received notice that the foreclosure process
for the Sunwood Apartments property had been recommenced.  A foreclosure sale is
currently  scheduled for May 3, 2005.  The Former  General  Partners  caused the
Partnership to sue the lender over a dispute concerning the correct terms of the
loan. We are  attempting to prevent any  foreclosure  and negotiate a resolution
with the  lender,  but at this time we  cannot  predict  whether  or not we will
succeed in  preventing  a loss of the property in  foreclosure.  Also, a company
called Mega  Ventures  has sued to try to enforce an  agreement  to sell Sunwood
signed by the Former  General  Partners.  Millenium  believes  the  contract was
terminated  or is  otherwise  not  enforceable  and  believes  it is in the best
interest  of the  Partnership  not to sell  Sunwood  for the  price to which the
Former  General  Partners  agreed.   We  cannot  predict  the  outcome  of  that
litigation.




                              DETAILS OF THE OFFER

     1. Terms of the Offer; Expiration Date; Proration. On the terms and subject
to the  conditions of the Offer,  the  Purchaser  will accept and purchase up to
20,000  validly  tendered,  and not  withdrawn,  Units  in  accordance  with the
procedures  set  forth in this  Offer to  Purchase  ("Properly  Tendered").  For
purposes of the Offer, the term  "Expiration  Date" means 5:00 p.m., Los Angeles
time, on Thursday, May 19, 2005, unless the Purchaser extends the period of time
during which the Offer is open, in which event the term "Expiration  Date" shall
mean the latest time and date to which the Offer is extended by the Purchaser.

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

     If more than 20,000 Units are Properly  Tendered the Purchaser  will,  upon
the terms and subject to the conditions of the Offer, accept for payment and pay
for an aggregate  of 20,000  Units,  pro rata,  according to the number of Units
that are Properly Tendered by each Unit Holder, with appropriate  adjustments to
avoid purchases of fractional Units.  Subject to its obligation to pay for Units
promptly after the Expiration  Date, the Purchaser  intends to pay for any Units
accepted for payment pursuant to the Offer after determining the final proration
or other  adjustments.  The Purchaser  does not believe it would take any longer
than five business days to determine the effects of any proration  required.  If
the number of Units that are  Properly  Tendered is less than or equal to 20,000
Units,  the Purchaser will purchase all Units that are Properly  Tendered,  upon
the terms and subject to the other  conditions of the Offer. See "Effects of the
Offer - Limitations on Resales."

     Unit Holders may indicate,  by checking a box on the Letter of  Transmittal
(the "All or None Box"), that they only wish to sell their Units if they will be
able to sell all of their  Units,  without any  proration.  See  "Details of the
Offer -  Withdrawal  Rights."  If more than  20,000  Units  have  been  Properly
Tendered  without  checking the All or None Box, then the above  description  of
proration  will  apply only to tenders of such Units that do not have the All or
None Box checked.

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

     2.  Acceptance for Payment and Payment of Purchase  Price. On the terms and
subject to the conditions of the Offer, the Purchaser will purchase and will pay
for up to 20,000  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 Purchaser of: (i) a properly completed and
duly  executed  and  acknowledged  Letter  of  Transmittal,  and (ii) any  other
documents required in accordance with the Letter of Transmittal.

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

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

     The method of delivery of the Letter of Transmittal  and all other required
documents is at the option and risk of the tendering  Unit Holder,  and delivery
will be deemed made only when actually received by the Purchaser. If delivery is
by mail,  registered mail with return receipt  requested,  properly insured,  is
recommended.  In all cases,  sufficient  time should be allowed to assure timely
delivery.

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

     4.  Determination of Validity;  Rejection of Units;  Waiver of Defects;  No
Obligation to Give Notice of Defects.  All questions  about the validity,  form,
eligibility (including time of receipt) and acceptance for payment of any tender
of Units  pursuant  to the Offer  will be  determined  by the  Purchaser,  which
determination  will be final and binding.  The  Purchaser  reserves the right to
reject any or all tenders of any particular  Units determined by it not to be in
proper  form or if the  acceptance  of or payment  for those  Units may,  in the
opinion of  Purchaser's  counsel,  be unlawful.  The Purchaser also reserves the
right to waive or amend any of the  conditions  of the Offer  that it is legally
permitted  to waive and to waive any  defect in any tender  with  respect to any
particular Units. The Purchaser's  interpretation of the terms and conditions of
the Offer  (including the Letter of Transmittal)  will be final and binding.  No
tender of Units will be deemed to have been  validly made until all defects have
been cured or waived.  Neither the  Purchaser nor any other person will be under
any duty to give  notification of any defects in the tender of any Units or will
incur any liability for failure to give any such notification.


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

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

     5.  Withdrawal  Rights.  Tenders  of Units made  pursuant  to the Offer are
irrevocable,  except that Units tendered  pursuant to the Offer may be withdrawn
at any time on or prior to the Expiration Date and, unless already  accepted for
payment by the  Purchaser  pursuant to the Offer,  may also be  withdrawn at any
time after June 16, 2005.  If purchase of, or payment for,  Units is delayed for
any reason,  including  extension by the Purchaser of the Expiration Date, or if
the  Purchaser  is unable to  purchase  or pay for  Units  for any  reason  (for
example,  because of  proration  adjustments)  then,  without  prejudice  to the
Purchaser's  rights  under the  Offer,  tendered  Units may be  retained  by the
Purchaser and may not be  withdrawn,  except to the extent that  tendering  Unit
Holders are otherwise entitled to withdrawal rights as set forth in this Section
5; subject,  however, to the Purchaser's  obligation,  pursuant to Rule 14e-1(c)
under the Exchange  Act, to pay Unit  Holders the  purchase  price in respect of
Units tendered promptly after termination or withdrawal of the Offer.

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

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

     Automatic  Withdrawal Option. Unit Holders may indicate,  by checking a box
on the Letter of  Transmittal  (the "All or None  Box"),  that they only wish to
sell their  Units if they will be able to sell all of their  Units,  without any
proration. If at any time during the day of the Expiration Date more than 20,000
Units have been  Properly  Tendered,  unless the  Purchaser  amends the Offer to
increase the number of Units to be purchased,  the Purchaser will deem all Units
from Unit  Holders  that  checked  the All or None Box to be  withdrawn  and not
validly tendered for purposes of the Offer.  Neither the Purchaser nor any other
person will be under any duty to give any notice that such automatic  withdrawal
will occur.  Unit Holders may change their election  whether or not to check the
All or None Box at any time on or prior to the  Expiration  Date by submitting a
new Letter of Transmittal with their preferred election, in the manner described
in Section 3 herein.


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

     o    to  extend  the  period  of time  during  which  the Offer is open and
          thereby  delay  acceptance  for payment of, and the payment  for,  any
          Units;

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

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

Notice of any such extension or amendment will promptly be  disseminated to Unit
Holders in a manner reasonably designed to inform Unit Holders of such change in
compliance  with  Rule  14d-4(c)  under  the  Exchange  Act.  In the  case of an
extension of the Offer,  the  extension  will be followed by a press  release or
public  announcement which will be issued no later than 9:00 a.m., New York City
time,  on the  next  business  day  after  the  scheduled  Expiration  Date,  in
accordance  with Rule 14e-1(d) under the Exchange Act. If the Purchaser  makes a
material change in the terms of the Offer or waives a condition that constitutes
a material change in the terms of the Offer, the Purchaser will extend the Offer
and  disseminate  additional  tender offer  materials to the extent  required by
Rules  14d-4(c) and 14d-6(d)  under the Exchange Act. If a  Distribution  occurs
before  the  Expiration  Date and the  Purchaser  reduces  its Offer  price as a
result, the Purchaser will provide notice thereof to Unit Holders and extend the
Expiration Date in accordance with Rule 14e-1(b) under the Exchange Act.

     7.  Conditions of the Offer.  Notwithstanding  any other term of the Offer,
the  Purchaser  will not be required  to accept for  payment or,  subject to any
applicable  rules and  regulations  of the  Commission,  including Rule 14e-1(c)
under the Exchange Act  (relating to a bidder's  obligation to pay for or return
tendered  securities  promptly  after  the  termination  or  withdrawal  of such
bidder's  offer),  to pay for any Units  tendered,  may delay the acceptance for
payment of the Units  tendered,  or may withdraw the Offer if, at any time on or
after the date of the Offer and before the Expiration Date, any of the following
conditions exists:

     (a) a preliminary or permanent  injunction or other order of any federal or
state court,  government,  administrative agency or other governmental authority
shall have been  issued and shall  remain in effect  which:  (i) makes  illegal,
delays or otherwise directly or indirectly  restrains or prohibits the making of
the Offer or the acceptance for payment, purchase of or payment for any Units by
the  Purchaser;  (ii)  imposes or  confirms  limitations  on the  ability of the
Purchaser  effectively  to  exercise  full  rights of both legal and  beneficial
ownership  of the Units;  (iii)  requires  divestiture  by the  Purchaser of any
Units;  (iv)  materially  adversely  affects the business,  properties,  assets,
liabilities, financial condition, operations, results of operations or prospects
of the  Purchaser,  or the  Partnership;  or (v)  seeks to impose  any  material
condition to the Offer unacceptable to the Purchaser;

     (b) there shall be any action taken,  or any statute,  rule,  regulation or
order proposed, enacted, enforced,  promulgated,  issued or deemed applicable to
the Offer by any federal or state court,  government,  administrative  agency or
other governmental  authority which,  directly or indirectly,  results in any of
the consequences referred to in paragraph (a) above;


     (c) there shall be any authorization, consent, order of, or filing with, or
expiration of waiting periods imposed by, any court, government,  administrative
agency or other  governmental  authority,  necessary for the consummation of the
transactions  contemplated  by the Offer and requested by Purchaser,  that shall
not have  occurred  or been filed or  obtained,  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,  results of operations or prospects of the  Partnership,
which event is materially  adverse,  or which  threatened  event,  if fulfilled,
would be materially  adverse,  to the Partnership or its business or properties,
or there shall be any material lien not disclosed in the Partnership's financial
statements,  or  the  Purchaser  shall  have  become  aware  of  any  previously
undisclosed  fact that has or with the  passage  of time  would  have a material
adverse effect on the value of the Units or the Partnership's properties;

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

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

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

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

                 CERTAIN INFORMATION CONCERNING THE PARTNERSHIP

     As noted above,  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
quarter ended  September 30, 1999 in January of 2002.  Since that date, the only
public filings have been preliminary and definitive  proxy soliciting  materials
and the Current  Report on Form 8-K reporting  that Millenium has become the new
general partner of the Partnership. All such filed 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,  which was filed for the year ended December 31, 1998 (the "Last
Form 10-K"),  and  additional  information  obtained by Millenium  regarding the
Partnership, which describe the business and operations of the Partnership.

     Outstanding  Units.  According to the Former  General  Partners,  there are
currently 53,661 Units issued and outstanding,  held by approximately 2,694 Unit
Holders.

     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,  between  January  31,  2004 and  January 31, 2005 (the most recent
published  information):  267 Units  traded at the average  price of $130.86 per
Unit.  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 reported gross sales prices may
not reflect the net sales proceeds received by sellers of Units, which typically
are reduced by commissions  (typically up to 8% with a minimum of $150-$200) and
other secondary  market  transaction  costs. The Purchaser does not know whether
the  information  provided  by the Direct  Investment  Spectrum  is  accurate or
complete.

     Selected  Financial  and  Property  Related  Data.  Attached  as Part II of
Appendix A is certain financial  information with respect to the Partnership and
its properties.  This information has been obtained by the Purchaser as a result
of taking over as the new general partner of the  Partnership.  Such information
includes  unaudited  financial  information  and  other  data  as to  which  the
Purchaser has no independent means to verify its accuracy, completeness or basis
of presentation.  More comprehensive  financial and other information  generally
available for public  companies in periodic  reports and other  documents  filed
with the Commission is not available for the Partnership.  The Purchaser, as the
new general partner,  intends to obtain an audit of the Partnership's  financial
statements,  but such audit has not yet been  commenced.  The Purchaser does not
currently  know when such an audit will be commenced or completed,  and does not
know if such audit will result in material changes to the financial  information
set forth in Appendix A. Unit Holders  should refer to any documents  filed with
the Commission after the date of this Offer for more recent information relating
to the business and operations of the Partnership.

                          DETERMINATION OF OFFER PRICE

     Before  establishing  the  Offer  price,  the  Purchaser  reviewed  certain
information   including  among  other  things:  (i)  the  Partnership's  limited
partnership agreement (the "Partnership Agreement"),  (ii) financial information
provided by the Former General Partners, and (iii) independent appraisals of the
Partnership's properties performed for the Former General Partners.

     Appraisal  of  Sunwood  Village  Apartments.  The  Former  General  Partner
obtained an appraisal  of the Sunwood  Village  Apartments  property on or about
April 13,  2004,  from  Cushman & Wakefield of Arizona,  Inc.  ("Cushman").  The
appraisal is a "Restricted Use Appraisal Report" and is made subject to numerous
limiting conditions and assumptions,  including without  limitation:  it assumes
the  Partnership  has good and  marketable fee simple title to the property free
and  clear  of all  liens;  the  opinion  of value is only as of the date of the
appraisal;  it assumes  responsible  ownership and  competent  management of the



property;  it  assumes  there  are no  hidden or  unapparent  conditions  of the
property,  subsoil or structures that render the property more or less valuable;
and  Cushman may have  relied on some  information  provided to it by the Former
General Partners.  Subject to the limiting  conditions and assumptions  therein,
the  appraisal  estimates  that  the  fair  market  value  of the  property  was
$10,700,000,  as of the  valuation  date.  The  Purchaser  has not  received any
representations  or assurances from the Former General  Partner,  Cushman or any
other party regarding such appraisal or the continuing accuracy thereof; and has
not  independently  investigated  the accuracy of such appraisal.  The Purchaser
disclaims  responsibility for the contents of the appraisal except to the extent
prohibited  by law.  A copy of the  appraisal  is  filed  as an  Exhibit  to the
Schedule TO filed with the Commission relating to the Offer, and may be obtained
in the manner described in "Certain Information Concerning the Partnership."

     Potential Sale of Sunwood  Village  Apartments.  The Former General Partner
entered  into a  contract  to sell  Sunwood  Village  to a  company  named  Mega
Ventures, for a purchase price of $12.6 Million,  subject to certain conditions.
The purchase contract was signed in March 2004.  Although Millenium believes the
contract was terminated or is otherwise not enforceable,  Mega Ventures has sued
to try to enforce the agreement,  which  Millenium  believes  indicates that the
fair market  value of the property is probably  higher than the contract  price,
although  Millenium  has not made any other  estimate  of its  value.  Millenium
believes it is in the best interest of the  Partnership  not to sell Sunwood for
the contract price, but we cannot predict the outcome of that litigation.

     Appraisal of Oak Terrace Retirement Apartments.  The Former General Partner
obtained an appraisal of the Oak Terrace  Retirement  Apartments  property on or
about April 16, 2004,  from Cushman & Wakefield of Illinois,  Inc.  ("Cushman").
The  appraisal is a  "Restricted  Use  Appraisal  Report" and is made subject to
numerous limiting conditions and assumptions,  including without limitation:  it
assumes the Partnership has good and marketable fee simple title to the property
free and clear of all liens;  the opinion of value is only as of the date of the
appraisal;  it assumes  responsible  ownership and  competent  management of the
property;  it  assumes  there  are no  hidden or  unapparent  conditions  of the
property,  subsoil or structures that render the property more or less valuable;
and  Cushman may have  relied on some  information  provided to it by the Former
General Partners.  Subject to the limiting  conditions and assumptions  therein,
the  appraisal  estimates  that the fair market  value of the property was $12.5
Million,  as of the valuation date, which includes $4.1 Million of going concern
value for the business operated at the property.  However,  because the property
has bond financing that is favorable, the appraisal also estimates a value based
on  such  financing  of  $16.1  Million.  The  Purchaser  has not  received  any
representations  or assurances from the Former General  Partner,  Cushman or any
other party regarding such appraisal or the continuing accuracy thereof; and has
not  independently  investigated  the accuracy of such appraisal.  The Purchaser
disclaims  responsibility for the contents of the appraisal except to the extent
prohibited  by law.  A copy of the  appraisal  is  filed  as an  Exhibit  to the
Schedule TO filed with the Commission relating to the Offer, and may be obtained
in the manner described in "Certain Information Concerning the Partnership."

     Appraisal of Bayberry Crossing Shopping Center.  The Former General Partner
obtained an appraisal of the Bayberry  Crossing  Shopping  Center property on or
about June 20, 2004, from Cushman & Wakefield of Illinois, Inc. ("Cushman"). The
appraisal is a "Restricted Use Appraisal Report" and is made subject to numerous
limiting conditions and assumptions,  including without  limitation:  it assumes
the  Partnership  has good and  marketable fee simple title to the property free
and  clear  of all  liens;  the  opinion  of value is only as of the date of the
appraisal;  it assumes  responsible  ownership and  competent  management of the
property;  it  assumes  there  are no  hidden or  unapparent  conditions  of the
property,  subsoil or structures that render the property more or less valuable;
and  Cushman may have  relied on some  information  provided to it by the Former
General Partners.  Subject to the limiting  conditions and assumptions  therein,
the  appraisal  estimates  that the fair market  value of the  property was $3.2



Million,  as  of  the  valuation  date.  The  Purchaser  has  not  received  any
representations  or assurances from the Former General  Partner,  Cushman or any
other party regarding such appraisal or the continuing accuracy thereof; and has
not  independently  investigated  the accuracy of such appraisal.  The Purchaser
disclaims  responsibility for the contents of the appraisal except to the extent
prohibited  by law.  A copy of the  appraisal  is  filed  as an  Exhibit  to the
Schedule TO filed with the Commission relating to the Offer, and may be obtained
in the manner described in "Certain Information Concerning the Partnership."

     The appraisals  described above expressly  disclaim  responsibility  to any
party other than the  original  recipient  and  expressly  disallow  use for any
purpose other than the original purpose,  which purpose was not for Unit Holders
to estimate the value of their Units.  Therefore,  Purchaser  believes  that the
Unit  Holders are not  entitled to rely on  Cushman's  appraisals  in any manner
whatsoever.








     Liquidation Value Calculation.  Purchaser calculated a range of $66 to $163
per Unit as the  estimated  liquidation  value  of the  Partnership,  using  the
information that is currently  available.  According to the financial statements
received from the Former General Partners, the mortgage debt and bond balance on
the  Partnership's  properties is  approximately  $21,337,352 as of December 31,
2004,  the net  other  assets  and  liabilities  as of  December  31,  2004 were
$6,302,451. Using the foregoing appraised values and the contract purchase price
for Sunwood  Village,  a calculation  of a range for the  approximate  net asset
value  of the  Partnership,  assuming  an  orderly  liquidation,  can be done as
follows:

                                                          

Estimated Values:                           Lower Estimate*    Higher Estimate**
                                            ---------------    -----------------
   Sunwood                                   $10,700,000         $12,600,000
   Oak Terrace                                12,500,000          16,100,000
   Bayberry                                    3,200,000           3,200,000
                                             -----------         -----------
Total                                         26,400,000          31,900,000

Net other assets and liabilities at 12/31/04   6,302,451           6,302,451
  1)
Mortgage/Bond Debt at 12/31/04               (21,337,352)        (21,337,352)
Assumed commissions, closing and              (1,320,000)         (1,595,000)
  wind-up cost (5% of estimated value)(2)    -----------         -----------
                                             $10,045,099         $15,270,099
                                             -----------         -----------

Purchaser's Deductions and Reserves
Special Sunwood loan payment (3)                $683,000            $683,000
Reserve for Sunwood default interest          $1,330,084          $1,330,084
  and penalties(4)
Debt issuance costs (1)                          504,552             504,552
Commercial commissions (1)                       100,329             100,329
Due from related parties (1)(5)                3,660,840           3,660,840
Rent and other receivables (1)(5)                220,954             220,954
                                             -----------         -----------
                                               6,499,759           6,499,759
                                             -----------         -----------
Estimated liquidation proceeds                 3,545,340           8,770,340
                                             ===========         ===========

Units outstanding                                 53,661              53,661

Per Unit estimated liquidation proceeds         $66/Unit           $163/Unit

<FN>
- -----------

     * Uses Sunwood appraisal and lower value in Oak Terrace appraisal.
     ** Uses Sunwood March 2004  contract  price and higher value in Oak Terrace
     appraisal. Also note that Millenium believes Sunwood may have a higher fair
     market value.
     (1) Other  assets at  12/31/04  includes  $683,000 of cash that was paid in
     January  2005  to  prevent  a  foreclosure  sale  of  the  Sunwood  Village
     Apartments (see Note 3); the unamortized portion of debt issuance costs and
     leasing  commissions  that have already been spent by the  Partnership  and
     would have no value in a liquidation,  and significant receivables that may
     not be collectible (see Note 5).
     (2) Assumes that buyer would assume  existing  financing  and no prepayment
     would be charged.
     (3) In January 2005, to prevent a foreclosure  sale of the Sunwood  Village
     Apartments, the Partnership paid the lender $683,000, thereby significantly
     reducing  the  Partnership's  cash  balance  shown on its December 31, 2004
     balance sheet.
     (4) Amount  claimed  by lender  for  Sunwood  Village  Apartments  for loan
     default caused by Former General Partners, as of April 1, 2005.
     (5) Portion of receivable that Purchaser considers unlikely to collect.
</FN>




     In  determining  its Offer price,  the Purchaser  considered  the foregoing
calculation,  which sets forth under  "Purchaser's  Deductions and Reserves" the
estimates  and  assumptions  made by  Purchaser  in  attempting  to estimate the
results of a current  liquidation.  The Purchaser  also  considered  its opinion
that, under the present circumstances of the Partnership, a purchase of Units at
this  time is a  highly  speculative  investment  with a  substantial  risk of a
significant or total loss,  because of the threatened loss of Sunwood Village to
either a  foreclosure  or a forced  sale as a result  of the  lawsuit  with Mega
Ventures,  the  lack of  reliable  financial  information,  and the  substantial
uncertainty  of  the  true  financial  condition  of  the  Partnership  and  its
properties at the current  time.  Furthermore,  the Purchaser  believes that any
third party  would offer only a small  fraction of such net asset value range to
purchase  the Units,  if any third party were  willing to make any offer at all,
because of the  foregoing  risks,  the  inability of third party  purchasers  to
control the Partnership, and the illiquidity of the Units. The Purchaser did not
ascribe any specific  values or discounts to the foregoing risk  considerations.
In view of all of the  considerations  described  above  in  this  Section,  the
Purchaser  determined  its Offer price by  selecting a price that  Purchaser  is
willing to pay,  given the risks of its  investment  compared  to the  potential
return,  and that  Purchaser  believes is  sufficiently  high to  motivate  Unit
Holders to sell their  Units in order to dispose of their  investment  under the
circumstances of the Partnership.

                  CERTAIN INFORMATION CONCERNING THE PURCHASER

     The Purchaser. The Purchaser is a California limited liability company that
was  formed in 1998.  The  principal  office of the  Purchaser  is 199 South Los
Robles Avenue, Suite 200, Pasadena, CA 91101. The Purchaser's manager is Everest
Properties II, LLC, a California  limited liability  company ("EPII").  Both the
Purchaser  and its  manager  have  the  same  executive  officers.  For  certain
information  concerning the executive officers of the Purchaser and its manager,
see Schedule I to this Offer to Purchase.

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

     General.  Except as set forth elsewhere in this Offer to Purchase:  (i) the
Purchaser does not beneficially own or have a right to acquire, and, to the best
knowledge  of the  Purchaser,  no  associate  or  majority-owned  subsidiary  of
Purchaser or the persons listed in Schedule I hereto, beneficially owns or has a
right to acquire any Units or any other equity  securities  of the  Partnership;
(ii) the Purchaser has not, and to the best knowledge of the Purchaser,  none of
the  persons  and  entities  referred  to in  clause  (i)  above or any of their
executive  officers,  directors or subsidiaries has, effected any transaction in
the Units or any other equity  securities of the Partnership  during the past 60
days other than as stated in this Offer to Purchase;  (iii) the  Purchaser  does
not have and, to the best knowledge of the Purchaser, none of the persons listed
in  Schedule  I  hereto  has,  any  contract,   arrangement,   understanding  or
relationship  with any  other  person  with  respect  to any  securities  of the
Partnership,  including,  but not  limited to, the  transfer or voting  thereof,
joint  ventures,  loan  arrangements,   puts  or  calls,  guarantees  of  loans,
guarantees  against loss or the giving or  withholding  of proxies,  consents or
authorizations;  (iv) since December 31, 2002,  there have been no  transactions
which would require  reporting under the rules and regulations of the Commission
between the Partnership or any of its affiliates and the Purchaser or any of its
subsidiaries  or, to the best knowledge of the  Purchaser,  any of its executive
officers,  directors or affiliates;  and (v) since December 31, 2002,  except as
otherwise  stated  in this  Offer to  Purchase,  there  have  been no  contacts,
negotiations or transactions  between the Purchaser,  or any of its subsidiaries
or,  to the best  knowledge  of the  Purchaser,  any of the  persons  listed  in
Schedule I hereto,  on the one hand, and the Partnership or its  affiliates,  on
the other hand, concerning a merger, consolidation or acquisition,  tender offer
or other acquisition of securities, an election of directors, or a sale or other
transfer of a material amount of assets of the Partnership.


     Prior Acquisitions of Units and Prior Contacts. On March 3, 2005, Millenium
became the sole general partner of the  Partnership , assuming  control from the
prior general partners: James R. Hoyt and Secured Investment Resources II, Inc.;
pursuant  to the vote of limited  partners  holding a  majority  of the units of
limited  partnership  interest and the approval of the Court and court-appointed
receiver in the case captioned Everest Management, LLC, et al. v. James R. Hoyt,
et al.,  (District  Court,  Johnson  County,  Kansas,  Case No.  03CV07056) (the
"Litigation").  The  Litigation  involved the  Partnership  and another  limited
partnership  controlled  by Mr. Hoyt,  and certain terms of the  settlement  are
related to the foregoing change of control.

     The principal terms of the Settlement  Agreement were as follows.  All Unit
Holders have been  admitted as substitute  limited  partners with respect to the
units they  currently  hold,  and the Former  General  Partners were removed and
Millenium became the successor general partner of the Partnership, in accordance
with the Partnership Agreement and the majority vote received by Millenium.  Mr.
Hoyt signed a Promissory Note to repay all advances taken from the  Partnership,
which amount is initially  set at $2.5 Million but shall be adjusted by auditors
to ensure that Mr. Hoyt must repay all  unrepaid  loans or advances  made to him
and any  other  amounts  taken in  contravention  of the  Partnership's  limited
partnership  agreement.  The  Promissory  Note provides for repayment to be made
over ten (10 ) years,  with  interest  being  charged at a variable  rate of the
Prime Rate plus one percent (1%).

     Millenium  does not own any  limited  partnership  units,  but prior to the
Settlement  Agreement,  EPII  owned 132  Units,  and other  affiliates,  Everest
Management,  LLC, and KM Investments,  LLC, owned 20 and 32 Units, respectively,
and pursuant to the Settlement  Agreement,  Everest Properties II, LLC, acquired
an additional 62 Units as a result of the  Settlement  Agreement.  The foregoing
Units  together   represent  0.5%  of  the  53,661  limited   partnership  units
outstanding. In accordance with the Settlement Agreement, Everest Properties II,
LLC, paid $100 per Unit for the 62 units it acquired, which price was determined
solely by negotiation without reference to any valuation or analysis and was not
paid in cash,  but was paid by providing  an offset from other  amounts due from
the Former General Partners and their affiliates.  The foregoing  affiliate Unit
Holders do not intend to tender their Units to the Purchaser.

     Except as set forth  above and below in this Offer  document,  neither  the
Purchaser nor its affiliates are party to any past, present or proposed material
contracts, arrangements, understandings, relationships, or negotiations with the
Partnership or with the Former General Partner  concerning the Partnership.  See
also, "Background of the Offer."

     Source of Funds.  Based on the Offer price of $100 per Unit,  the Purchaser
estimates that the total amount of funds  necessary to purchase all Units sought
by this  Offer  and to pay  related  fees and  expenses,  will be  approximately
$2,025,000.  The  Purchaser  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 the  Purchaser on
demand.

                          FUTURE PLANS OF THE PURCHASER

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



current  intention to do so. Any such  acquisition  may be made through  private
purchases,  through one or more future tender or exchange offers or by any other
means deemed advisable by the Purchaser.  Any such acquisition may be at a price
higher or lower than the price to be paid for the Units  purchased  pursuant  to
the Offer,  and may be for cash or other  consideration.  The Purchaser also may
consider  selling  some or all of the Units it  acquires  pursuant to the Offer,
either  directly or by a sale of one or more interests in the Purchaser  itself,
depending upon liquidity, strategic, tax and other considerations.

     Millenium's goals as the new general partner of the Partnership are: resume
sending  financial  reports to the Unit Holders;  resume making required filings
with the  Commission;  investigate  and pursue any further  claims to be brought
against the Former General Partners,  if warranted;  reduce property  management
fees and other expenses; and consider selling the properties and liquidating the
Partnership if Millenium  deems it to be in the best interest of the Partnership
and the Unit Holders.

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

                              EFFECTS OF THE OFFER

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

     Limitations on Resales.  The Partnership  Agreement prohibits a transfer of
Units if the transfer would result in 50% or more of the Units being transferred
in a 12 month period (a "Tax  Termination").  This  provision may limit sales of
Units on the secondary market and in private  transactions  following completion
of the Offer.  Accordingly,  the  Partnership may not recognize any requests for
recognition of a transferee Unit Holder upon a transfer of Units if the transfer
would result in a Tax Termination.  Because the Units of the Partnership are not
traded in any readily  available  market,  the  Purchaser  believes it is highly
improbable that the Partnership  would receive  requests to transfer 50% or more
of the Units in any 12 month period,  even after including  transfers  resulting
from the Offer. See "Details of the Offer - Terms of the Offer; Expiration Date;
Proration."

     Influence Over Future Voting  Decisions.  Under the Partnership  Agreement,
Unit  Holders  holding a majority of the Units are  entitled to take action with
respect to a variety of  matters,  including  removal  of the  General  Partner,
dissolution  and termination of the  Partnership,  and approval of most types of
amendments  to the  Partnership  Agreement.  The  influence of Purchaser and its
affiliates on taking or preventing such actions may be  significantly  increased
after the Offer is completed.

                           FEDERAL INCOME TAX MATTERS

     The  following  summary is a general  discussion  of certain of the federal
income tax consequences of a sale of Units pursuant to the Offer. The summary is
based on the Internal Revenue Code of 1986, as amended (the "Code"),  applicable
Treasury regulations thereunder, administrative rulings, and judicial authority,
all as of the date of the Offer. All of the foregoing is subject to change,  and
any such change  could  affect the  continuing  accuracy of this  summary.  This
summary  does not  discuss all aspects of federal  income  taxation  that may be
relevant to a  particular  Unit Holder in light of such Unit  Holder's  specific



circumstances, nor does it describe any aspect of state, local, foreign or other
tax laws. Sales of Units pursuant to the Offer may be taxable transactions under
applicable state, local, foreign and other tax laws. UNIT HOLDERS SHOULD CONSULT
THEIR  RESPECTIVE TAX ADVISORS AS TO THE PARTICULAR TAX CONSEQUENCES TO THE UNIT
HOLDER OF SELLING UNITS PURSUANT TO THE OFFER.

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

     The gain or loss  recognized  by a Unit Holder on a sale of a Unit pursuant
to the Offer generally will be treated as a capital gain or loss if the Unit was
held by the Unit Holder as a capital asset.  Gain with respect to Units held for
more than one year will be taxed, for federal income tax purposes,  at a maximum
long-term  capital gain rate of 15 percent.  Gain with respect to Units held one
year or less will be taxed at  ordinary  income  rates.  It should also be noted
that  the  Taxpayer  Relief  Act  of  1997  imposed  depreciation  recapture  of
previously deducted straight-line  depreciation with respect to real property at
a  rate  of  25  percent  (assuming   eligibility  for  long-term  capital  gain
treatment).  A portion of the gain  realized by a Unit Holder with  respect to a
disposition  of the Units may be subjected to this 25 percent rate to the extent
that  the  gain  is  attributable  to  depreciation  recapture  inherent  in the
properties of the Partnership.

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

     Capital losses are deductible  only to the extent of capital gains,  except
that  taxpayers  who are  natural  persons  may  deduct up to $3,000 per year of
capital  losses in excess of the amount of their capital gains against  ordinary
income.  Excess  capital losses  generally can be carried  forward to succeeding
years (a "C" corporation's  carry-forward period is five years and an individual
taxpayer can carry forward such losses indefinitely).

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

     If a Unit Holder  sells less than all of its  interest  in the  Partnership
pursuant  to the Offer,  a passive  loss  recognized  by that Unit Holder can be
currently  deducted (subject to the other applicable  limitations) to the extent
of the Unit Holder's  passive income from the Partnership for that year plus any



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

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

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

                              CERTAIN LEGAL MATTERS

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

     State Takeover  Statutes.  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 Purchaser's right to vote
the  Units  purchased  pursuant  to the  Offer.  If this  condition  is not met,
Purchaser may terminate or amend the Offer.

     If any person seeks to apply any state takeover statute, the Purchaser will
take such action as then appears desirable, which action may include challenging
the  validity  or  applicability  of  any  such  statute  in  appropriate  court
proceedings. If there is a claim that one or more takeover statutes apply to the
Offer,  and it is not determined by an  appropriate  court that such statutes do
not apply or are  invalid  as  applied  to the  Offer,  the  Purchaser  might be
required to file  certain  information  with,  or receive  approvals  from,  the
relevant state authorities.  This could prevent the Purchaser from purchasing or
paying for Units tendered pursuant to the Offer, or cause delay in continuing or
consummating  the Offer.  In such case,  the  Purchaser  may not be obligated to
accept for payment or pay for Units tendered.


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

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

     In any jurisdiction where the securities or other laws require the Offer to
be made by a licensed  broker or dealer,  the Offer will be deemed to be made on
behalf of the  Purchaser by one or more  registered  brokers or dealers that are
licensed under the laws of such jurisdiction.

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

                                         MILLENIUM MANAGEMENT, LLC

April 20, 2005




                                   SCHEDULE I


                               EXECUTIVE OFFICERS


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

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

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

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

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

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





                                   APPENDIX A

     The Partnership is subject to the reporting  requirements of the Securities
Exchange  Act  of  1934,  but  has  not  complied  with  its  public   reporting
requirements  since  the  filing  of its  Quarterly  Report on Form 10-Q for the
quarter ended  September 30, 1999.  The last Annual Report on Form 10-K filed by
the Partnership was for the year ended December 31, 1998 (the "Last Form 10-K").
The  following  information  has  been  copied  from  the  Last  Form  10-K  and
supplemented  by  information  that the  Purchaser has obtained in the course of
becoming  the  successor  general  partner  of  the  Partnership.  Although  the
Purchaser has no information  that any  statements  contained in this Appendix A
are untrue,  the Purchaser has not  independently  investigated  the accuracy of
statements,  cannot  verify,  and  therefore  takes no  responsibility  for, the
accuracy,  inaccuracy,  completeness or incompleteness of any of the information
taken from the Last Form 10-K.

                                     PART I

Item 1. Business

Secured Investment Resources Fund, L.P. II ("Partnership") is a Delaware limited
partnership formed pursuant to the Delaware Revised Uniform Limited  Partnership
Act on July 1, 1986. According to the Last Form 10-K, the Partnership was formed
with the intent to engage in the business of acquiring,  improving,  developing,
operating and holding for investment,  income-producing real properties with the
objectives of (i)  preserving and protecting  the  Partnership's  capital;  (ii)
providing cash  distributions  from operations;  (iii) providing  capital growth
through property appreciation;  and (iv) increasing equity in property ownership
by the reduction of mortgage  loans on Partnership  properties.  The term of the
partnership  is sixty (60) years from the date of the  Partnership  Agreement or
the  date of  which  all the  assets  acquired  by the  partnership  are sold or
converted to cash.  According to the Last Form 10-K, on September 24, 1988,  the
Partnership  closed its offering,  having received gross proceeds of $26,830,500
from the sale of 53,661 units of limited partnership interests. According to the
Last Form 10-K, the  Partnership  originally  acquired eight  properties,  which
included four apartment  communities,  three shopping  centers and a health care
facility.  According  to the Last  Form  10-K,  as of  December  31,  1998,  the
Partnership had made cash  distributions  to Limited  Partners of $5,046,241 for
the period April 1, 1987 through December 31, 1998.


                                     PART II
Item 2.  Properties

The Partnership owns three properties as of March 31, 2005:

Sunwood  Village  Apartments  in Las  Vegas,  Nevada,  which has 252 units  and,
according to the Last Form 10-K was acquired on May 15, 1987 for $10,954,651;

Oak Terrace Retirement Apartments in Springfield,  Illinois, which has 129 units
and,  according  to the Last  Form 10-K was  acquired  on  August  31,  1988 for
$8,604,769; and,

Bayberry  Crossing Shopping Center in Lee's Summit,  Missouri,  which has 56,113
Sq.Ft.  and,  according  to the Last Form 10-K was acquired on June 30, 1987 for
$4,175,012.

In March 2005, the lender  recommenced  the  foreclosure  process on the Sunwood
Apartments property and is currently scheduled to hold a foreclosure sale on May
3, 2005.  This  property was  threatened  with  foreclosure  before.  The former
general  partners  caused  the  Partnership  to sue its  lender  over a  dispute
concerning  the  correct  terms of the loan.  We are  attempting  to prevent any
foreclosure  and  negotiate a  resolution  with the lender,  but at this time we
cannot  predict  whether  or not we will  succeed  in  preventing  a loss of the
property in foreclosure. Also, a company called Mega Ventures has sued to try to
enforce an agreement to sell Sunwood signed by the former general partners,  for
$12.6  Million.  Millenium  believes the contract was terminated or is otherwise
not  enforceable  and believes it is in the best interest of the Partnership not
to sell  Sunwood  for the price to which the  Former  General  Partners  agreed;
therefore,  Millenium  intends to cause the Partnership to vigorously defend the
lawsuit,  which is filed in the District Court, Clark County,  Nevada,  Case No.
A500656, and captioned Mega Ventures,  LLC v. Sunwood Village Joint Venture, LP,
et al.

The  Partnership's  properties  have  suffered  from years of  neglect  and have
substantial deferred  maintenance.  All three of the remaining properties in the
Partnership are in dire need of significant  repairs and replacements  that will
require a substantial  investment of new capital,  if it is determined that such
an  investment  would be  justified  in lieu of or as a predicate to selling the
properties.


                                 FINANCIAL DATA

The Former  General  Partners had not filed any current  reports or sent updated
financial  information  to the  Limited  Partners  for  periods  after the third
quarter of 1999.  The following  financial  data has been copied or derived from
information  obtained  by the  Purchaser  as a result of taking  over as the new
general partner of the  Partnership.  The information is not audited and at this
time the Purchasers  have no means to verify its accuracy or completeness or its
compliance  with generally  accepted  accounting  principles.  Nevertheless,  it
represents the most current available information.





SECURED INVESTMENT RESOURCES FUND, LP II



CONSOLIDATED BALANCE SHEETS
                                                              

                                                    December 31,
                                         2004           2003            2002
                                     (unaudited)    (unaudited)     (unaudited)
ASSETS

INVESTMENT PROPERTIES
 Land and Buildings                  $24,491,742    $27,368,719    $27,296,046
 Furniture, Fixtures and equipment     2,041,809      2,156,054      2,067,935
                                     ------------------------------------------
                                      26,533,551     29,524,773     29,363,981
 Less accumulated depreciation        13,656,114     14,804,685     13,897,037
                                     -------------------------------------------
                                     $12,877,437    $14,720,088    $15,466,944
                                     -------------------------------------------
CURRENT ASSETS
Cash                                  $1,448,605      ($116,817)     ($293,937)
Rent and other receivables
  less allowance of $54,945 in 2004,
  $60,600  in 2003, $57,646 in 2002      329,829        237,118         15,124
Debt issuance costs,                     504,552        580,080        655,608
  net of accumulated amortization
  of $642,568 in 2004, $567,040 in
  2003, and $491,512 in 2002
Commercial commissions, deposits
  and other                              348,663        432,721        414,822
Due from related parties               3,660,840      3,549,152      4,127,073
Sinking Fund                             568,143        439,535        322,211
Restricted deposits                      613,764        525,798        412,884
                                     -------------------------------------------
                                      $7,474,396     $5,647,587     $5,653,785
                                     -------------------------------------------

                                     -------------------------------------------
TOTAL ASSETS                         $20,351,833    $20,367,675    $21,120,729
                                     -------------------------------------------

LIABILITIES AND PARTNERSHIP CAPITAL

Mortgage debt                        $12,337,352    $12,393,479    $12,606,226
Bond debt                              9,000,000     $9,611,709     $9,684,261
Accrued interest                         506,670        153,258        407,641
Accounts payable and accrued expenses    509,576        589,113        566,705
Due to related parties                         0              0              0
Unearned revenue                          16,525          7,981         17,872
Tenant security deposits                 139,174        136,514        136,050

                                     -------------------------------------------
TOTAL LIABILITIES                    $22,509,297    $22,892,054    $23,418,755
                                     -------------------------------------------

PARTNERS CAPITAL (DEFICIT)
       Capital Contribution          $15,955,667    $15,955,667    $15,955,667
       Partnership deficit           (18,113,131    (18,480,046)   (18,253,693)

                                     -------------------------------------------
TOTAL PARTNER CAPITAL (DEFICIT)      ($2,157,464)   ($2,524,379)   ($2,298,026)
                                     -------------------------------------------


TOTAL LIABILITIES AND                -------------------------------------------
  PARTNERSHIP CAPITAL                $20,351,833    $20,367,675    $21,120,729
                                     -------------------------------------------





                                                 
SECURED INVESTMENT RESOURCES FUND, LP II

CONSOLIDATED STATEMENTS OF OPERATIONS

                                       Years ended December 31,
                                         2004           2003
                                     (unaudited)    (unaudited)
REVENUES
       Rents                          $5,163,866    $5,197,166
       Interest                            6,459       225,157
       Maintenance escalations            80,557             0
                                     -------------------------
TOTAL REVENUE                         $5,250,882    $5,422,323
                                     -------------------------

OPERATING AND ADMINISTRATIVE EXPENSES
  Repairs and maintenance               $439,517      $247,138
  Payroll                                725,669       725,430
  Utilities                              311,513       283,282
  Other operating expenses               765,198       764,536
  General and administrative expenses    629,630       246,289
  Management fees                        248,354       348,347
  Insurance                              207,754       204,674
  Property Tax                           418,246       395,034
                                     ---------------------------
TOTAL OPERATING EXPENSES              $3,745,881    $3,214,730
                                     ---------------------------

NET OPERATING INCOME (LOSS)           $1,505,001    $2,207,593

NON OPERATING EXPENSES
  Interest expense                    $1,301,973    $1,450,771
  Depreciation and amortization          983,175       983,176
  Profit on sale of property          (1,147,062)            0

                                     -------------------------
PARTNERSHIP INCOME (LOSS)               $366,915     ($226,354)
                                     -------------------------

Allocation of loss:
       General partners                   $3,669       ($2,264)
       Limited partners                  363,246      (224,090)
                                     --------------------------
                                        $366,915     ($226,354)
                                     --------------------------

Partnership loss per limited
  partner unit                             $6.85       ($4.23)


                                                   
SECURED INVESTMENT RESOURCES FUND, LP II

CONSOLIDATED STATEMENT OF CASH FLOWS

                                       Years ended December 31,
                                         2004           2003
                                     (unaudited)     (unaudited)
OPERATING ACTIVITIES
Partnership loss                        $366,915     ($226,354)
 Adjustments to reconcile loss to
  net cash provided by operating
  activities:
   Depreciation and amortization         983,175       983,176
   Profit on sale of property         (1,147,062)            0
 Change in assets and liabilities:
   Rents and other receivables           (92,711)     (221,994)
   Commercial commissions,
    deposits and other                    84,058       (17,899)
   Accrued interest                      353,412      (254,383)
   Accounts payable and
    accrued expenses                     (79,537)       22,408
   Unearned revenue                        8,544        (9,891)
   Tenant security deposits                2,660           464


NET CASH PROVIDED BY                 -------------------------
  OPERATING ACTIVITIES                  $479,454      $275,527
                                     -------------------------

INVESTING ACTIVITIES
  Improvement to investment properties  ($33,313)    ($160,792)
  Sale of property                     1,503,669             0
  Restricted deposits                    (87,966)     (112,914)


NET CASH USED IN INVESTING           -------------------------
  ACTIVITIES                          $1,382,390     ($273,706)
                                     -------------------------

FINANCING ACTIVITIES
  Advances to related parties          ($111,688)     $577,921
  Advances from related parties                0             0
  Principal payments on mortgage debt    (56,126)     (212,745)
  Principal payments on bond debt              0       (72,552)
  Increase in sinking fund              (128,608)     (117,324)


NET CASH PROVIDEDBY (USED IN)        -------------------------
  INVESTING ACTIVITIES                 ($296,422)     $175,300
                                     -------------------------

INCREASE IN CASH                      $1,565,422      $177,121

CASH AT BEGINNING OF YEAR               (116,817)     (293,938)

                                     -------------------------
CASH AT END OF YEAR                   $1,448,605     ($116,817)
                                     -------------------------







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

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



April 20, 2005                                    MILLENIUM MANAGEMENT, LLC




                            Millenium Management, LLC
                           199 South Los Robles Avenue
                                    Suite 200
                           Pasadena, California 91101


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