OFFER TO PURCHASE FOR CASH

                                  11,000 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 TUESDAY, NOVEMBER 15, 2005, UNLESS THE OFFER IS EXTENDED.


     Millenium  Management,  LLC ("Millenium" or the "Purchaser"),  a California
limited  liability  company,  is offering to  purchase  11,000  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 (blue 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)



October 13, 2005







                                TABLE OF CONTENTS
                                                                           Page

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

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

BACKGROUND OF THE OFFER.......................................................3

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..................................14
       The Purchaser..........................................................14
       General................................................................14
       Prior Acquisitions of Units and Prior Contacts.........................14
       Source of Funds........................................................15

FUTURE PLANS OF THE PURCHASER.................................................15

EFFECTS OF THE OFFER..........................................................16
       Future Benefits of Unit Ownership......................................16
       Limitations on Resales.................................................16
       Influence Over Future Voting Decisions.................................16

FEDERAL INCOME TAX MATTERS....................................................16

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

SCHEDULE I - EXECUTIVE OFFICERS
APPENDIX A - PARTNERSHIP INFORMATION

                                       i





                                  INTRODUCTION

     The Purchaser hereby offers to purchase 11,000 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    Purchaser  calculated  a current  estimated  liquidation  value of the
          Partnership  of $120 per  Unit,  considering  the  estimated  property
          values and the other assets and  liabilities of the  Partnership.  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    The offer price is speculative  due to the  substantial  uncertainties
          and risks  that exist at this time.  See  "Determination  of the Offer
          Price."

     o    One of the  Partnership's  three  remaining  properties,  the  Sunwood
          Village Apartments,  is still tied up in litigation.  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 at a price that
          we believe does not represent its full value.  See  "Background of the
          Offer" and "Appendix A."

     o    The Former General Partners have not obtained  audited  financials for
          over  five (5)  years.  The  financial  information  described  herein
          relating to periods  prior to the  replacement  of the Former  General
          Partners is based on unaudited  information  received  from the Former
          General Partners,  which is the only historical  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.  Millenium, as general partner, has not yet
          determined a plan for managing each  property held by the  Partnership
          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 338 Units have been  reported
          over the last 12 months,  according to Direct Investment Spectrum,  an

                                        1

          independent industry publication.  Such trades occurred between August
          1, 2004 and July 31,  2005 at the  average  price of $127.16 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    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.  Also, Unit Holders may obtain a tax
          benefit  from  accumulated  passive  losses  that can be used upon the
          disposition of their  interests in the  Partnership.  Each Unit Holder
          should consult his tax advisor about this possibility.

     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. 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 11,000 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.

                                       2



                             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 not been able to review such information.  From the materials that
have been  reviewed so far, it appears  that there are  potentially  significant
gaps in information.

     In March 2005, the Partnership received notice that the foreclosure process
for the Sunwood Apartments property had been recommenced.  Millenium was able to
reach an  agreement  with the  lender by which  the  lender  accepted  a partial
payment of the total  overdue  amount on the loan,  thereby  saving the property
from the threat of  foreclosure.  To perform  that  agreement,  the  Partnership
borrowed  approximately $800,000 from affiliates of Millenium and the property's
independent management company that were willing to make such a loan.

     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.  Mega Ventures filed a motion for summary
judgment which asked the Court to decide the case in their favor even though the
case is only in the early  stages.  That  motion  was  denied  in  August  2005.

                                       3


Discovery  in that  case is  ongoing.  We cannot  predict  the  outcome  of that
litigation,  however,  it is possible  for adverse  rulings or decisions in that
case to have a  materially  adverse  effect on the  financial  condition  of the
Partnership.

                              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
11,000  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 Tuesday,  November 15, 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 11,000 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 11,000  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 11,000
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  11,000  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 11,000  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.

                                       4

     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

                                       5


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  December 12, 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 11,000
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

     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;

                                       7


     (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, or results of operations of the Partnership, which event
is  materially  adverse,  or which  threatened  event,  if  fulfilled,  would be
materially adverse,  to the Partnership or its business or properties,  or there
shall  be  any  material  lien  not  disclosed  in the  Partnership's  financial
statements,  or  the  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  regarding the Partnership  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,  and the Tender
Offer Statement and amendments  filed by Millenium for its offer dated April 20,
2005.  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,

                                       8


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  is
information  excerpted  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. There are currently 53,661 Units issued and outstanding.
The Units are held by approximately 1,962 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 August 1, 2004 and July 31, 2005 (the most recent published
information):  338 Units traded at the average price of $127.16 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.  Except for
the purchases described below in "Certain Information Concerning the Purchaser -
Prior  Acquisitions  of Units and Prior  Contacts" the Purchaser is not aware of
any trades of units that were not reported in the Direct Investment Spectrum.

     Selected  Financial  and  Property  Related  Data.  Attached  as Part II of
Appendix A is 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"),  and (ii) the financial

                                       9


information  provided by the Former  General  Partners,  and (iii) the operating
results of the Partnership's  properties since the Partnership was taken over by
the  Purchaser.  The Former  General  Partners  had obtained  appraisals  of the
Partnership's   properties;   however,  the  Purchaser  does  not  consider  the
appraisals  to be relevant any longer given their age and given the  Purchaser's
experience managing the Partnership.  However,  information about the appraisals
is provided below.

     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."

                                       10


     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.

     Purchaser's  Estimate of Property Values. In order to estimate the proceeds
that limited partners would receive if the Partnership were liquidated promptly,
the  Purchaser  estimated  a value  for  each of the  Partnership's  properties.
Purchaser  calculated an initial value for each property using a  capitalization
rate  analysis.  On the apartment  properties,  the actual Net Operating  Income
("NOI")  of the  properties  from  January  to July 2005 was used,  adjusted  to
annualize such results and to deduct assumed recurring replacements of $400. For
the  Bayberry  retail  property,  a pro forma NOI  amount was used  because  the
Purchaser believes that the historical  revenues have been  significantly  lower
than they should be because the Former General  Partners  signed leases that did
not  require  tenants  to pay for common  area  maintenance  charges,  which are
normally  passed  through to tenants.  Purchaser  annualized  the NOI budget for
September-December  2005  because  that  portion  of  the  budget  reflects  the
Partnership's  new  leases,  which have the normal  pass-through  of common area
maintenance  charges.  Purchaser  deducted  5% of  pro  forma  NOI  for  assumed
recurring replacements. Purchaser's calculation is set forth below.

                                                     

                            Sunwood        Oak Terrace        Bayberry
                         Village Apts.(1)    Apts.(2)       Shopping Ctr.(3)

NOI                         $897,470        $1,163,578         $444,000

Recurring replacements      (100,800)       (51,600)           (22,200)

Adjusted NOI                 796,670         1,111,978          421,800

Capitalization rate          7.70%           9.20%              8.20%

Calculated value            $10,346,364     $12,086,717        $5,143,902
<FN>
         ----------
         (1) Capitalization Rate per National Real Estate Index for "B"
             apartments in Las Vegas, NV, 2Q05.
         (2) Capitalization Rate per National Real Estate Index for "B"
             apartments in St. Louis, MO, 2Q05, plus 1% for Springfield
             location.
         (3) Capitalization Rate per National Real Estate Index for retail
             property in Kansas City, MO, 2Q05.
</FN>


                                       11

     The selection of a capitalization  rate for an analysis such as Purchaser's
is a matter of  subjective  judgment.  The Purchaser  used rates  reported in an
independent  third-party  publication,  the National Real Estate Index ("NREI"),
for the Second Quarter of 2005. However,  because NREI does not report rates for
Springfield,  the Purchaser made a subjective  adjustment to the  capitalization
rate for a nearby market to estimate a rate for Oak Terrace.  Purchaser believes
the  capitalization  rates  used in its  calculation  are  reasonable,  but also
believes  that NREI rates are often on the higher end of the range of reasonable
capitalization   rates,  thereby  yielding  lower  value  estimates  than  lower
capitalization  rates would yield. To assist Unit Holders in  understanding  the
effect of using a different  capitalization  rate,  the Purchaser has calculated
that each 1% decrease in the  selected  capitalization  rate would  result in an
increase  in the  calculated  value of  approximately  $1,544,233  for  Sunwood,
$1,473,990 for Oak Terrace, and $714,431 for Bayberry.

     After making the foregoing  calculations,  Purchaser decided to use, as the
estimated value for the Sunwood Village  Apartments,  the price in the purported
March 2004  contract  with Mega  Ventures,  which is the  subject of the current
litigation  described  previously in the Offer. Based on its view of the current
market in Las Vegas,  Nevada,  the Purchaser  believes  that if the  Partnership
prevails in the  litigation,  which  cannot be  predicted,  then  Sunwood  could
potentially be sold at a significantly higher price;  however, the Purchaser has
not made an estimate of such price since that option is not currently  available
to the Partnership.  The Purchaser did not attempt to estimate the effect of the
favorable  bond  financing  that Oak Terrace has,  although  the last  appraisal
(described above) estimated that the such financing,  if assumed, would increase
the value of the property by $3.6 Million.  The Purchaser  does not know and has
not determined if the appraiser's opinion was reasonable.

                                       12






     Liquidation  Value  Calculation.  Purchaser  calculated a current estimated
liquidation value of the Partnership of $120 per Unit, considering the estimated
property  values  described  above and the other assets and  liabilities  of the
Partnership. In estimating such liquidation value, Purchaser attributed no value
to certain intangible assets and receivables: i.e., a promissory note from James
Hoyt, a Former General Partner,  in the amount of approximately  $2.7 Million, a
receivable from another partnership,  Secured Investment Resources Fund, L.P. of
$808,946,  and 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.  Purchaser's calculation,  including the other estimates
and  assumptions  made by Purchaser in  attempting  to estimate the results of a
current liquidation, is set forth below.

                                                     

Estimated Values(1):
   Sunwood                                              $12,600,000
   Oak Terrace                                           12,086,717
   Bayberry                                               5,143,902
                                                        -----------
Total                                                    29,830,619
                                                        -----------
Cash at 7/31/05                                           2,046,055
Mortgage/Bond Debt at 7/31/05                           (21,177,887)
Other Liabilities                                          (705,292)
Repay Sunwood Class A Units(2)                           (1,201,500)
                                                        ------------

                                                        $ 8,791,995

Purchaser's Deductions and Reserves
Assumed commissions, closing and wind-up cost (5%        (1,491,531)
   of estimated value)
Reserve for Deferred Maintenance and Capital               (530,666)
  Expenditures
Reserve for loan prepayment or assumption fees             (308,814)
                                                        ------------
Estimated liquidation proceeds                          $ 6,460,984
                                                         ===========

Units outstanding                                            53,661

Per Unit estimated liquidation proceeds              $120/Unit
<FN>
                  ----------
                  (1) See "Purchaser's Estimate of Property Values" above.
                  (2) In order to reinstate the mortgage loan on Sunwood Village
                      Apartments, the Partnership negotiated to pay the lender
                      $800,000 to compromise and settle the default interest and
                      penalty charges accumulated as a result of the
                      Partnership's loan default. To fund such amount, Class A
                      limited partner interests were issued by the Sunwood
                      Village Joint Venture, L.P. to affiliates of Millenium and
                      the property's independent management company, on terms
                      that require a preferential repayment and preferred return
                      before the Partnership receives any proceeds as a limited
                      partner of the Sunwood Village Joint Venture, L.P., which
                      owns the property.
</FN>


     In  determining  its Offer price,  the Purchaser  considered  the foregoing
calculation.  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  lawsuit  with Mega  Ventures,  the lack of  reliable  historical
financial  information,  the possibility of unknown liabilities  incurred by the
Former General  Partners,  and the  anticipated  high  operating  costs that the

                                       13

Partnership  is likely  to incur to  complete  the  transition  from the  Former
General  Partners  to  Millenium  as the  new  general  partner  and to  resolve
litigation that has resulted and may be commenced over the conduct of the Former
General Partners. Furthermore, the Purchaser believes that any third party would
offer only a 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

                                       14

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 owns 14,646 limited partnership units. EPII owns 194 Units (62 of
which were acquired pursuant to the Settlement Agreement for $100 per Unit), and
other affiliates,  Everest Management, LLC, and KM Investments,  LLC, own 20 and
32 Units which were  acquired  several years ago.  Millenium  acquired its units
pursuant  to a tender  offer  dated  April 20,  2005,  at $100 per Unit,  and in
private  purchases for $100 per Unit.  The foregoing  Units  together  represent
27.8% of the 53,661 limited  partnership units  outstanding.  The foregoing 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
$1,125,000.  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.

                                       15


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

                              EFFECTS OF THE OFFER

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

     Limitations on Resales.  The Partnership  Agreement prohibits a transfer of
Units if the transfer would result in 50% or more of the Units being transferred
in a 12 month period (a "Tax  Termination").  This  provision may limit sales of
Units on the secondary market and in private  transactions  following completion
of the Offer.  Accordingly,  the  Partnership may not recognize any requests for
recognition of a transferee Unit Holder upon a transfer of Units if the transfer
would result in a Tax Termination.  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

     This summary is based on the Internal Revenue Code of 1986, as amended (the
"Code"), applicable Treasury regulations thereunder, administrative rulings, and
judicial  authority,  all as of the date of the Offer.  All of the  foregoing is
subject to change,  and any such change could affect the continuing  accuracy of
this  summary.  This  summary  does not discuss  all  aspects of federal  income
taxation that may be relevant to a particular  Unit Holder in light of such Unit
Holder's  specific  circumstances,  nor does it  describe  any  aspect of state,
local,  foreign or other tax laws.  Sales of Units  pursuant to the Offer may be
taxable  transactions under applicable state, local, foreign and other tax laws.
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.

                                       16

     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

                                       17


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

                                       18

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

October 13, 2005

                                       19



                                   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:

Sunwood Village Apartments in Las Vegas,  Nevada, which has 252 units and, as of
June 30, 2005, had gross scheduled rents of $2,173,944 per annum;

Oak Terrace Retirement Apartments in Springfield,  Illinois, which has 129 units
and, as of June 30, 2005,  was 85.3% occupied and had gross  scheduled  rents of
$1,258,980 per annum; and,

Bayberry  Crossing Shopping Center in Lee's Summit,  Missouri,  which has 56,113
Sq.Ft. and, as of June 30, 2005, had 20 tenants,  occupying approximately 87% of
the rentable square feet, with an average rent of $10.08 per Sq. Ft.

                                      A-1


In March 2005, the Partnership  received notice that the foreclosure process for
the Sunwood  Apartments  property had been  recommenced.  Millenium  was able to
reach an  agreement  with the  lender by which  the  lender  accepted  a partial
payment of the total  overdue  amount on the loan,  thereby  saving the property
from the threat of  foreclosure.  To perform  that  agreement,  the  Partnership
borrowed  approximately $800,000 from affiliates of Millenium and the property's
independent management company that were willing to make such a loan.

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,  except  information for periods after March
2005 is obtained through the Purchaser's  role as the successor  general partner
of the  Partnership.  The  information  is not  audited  and at  this  time  the
Purchaser has no means to verify the accuracy or completeness or compliance with
generally accepted  accounting  principles of any information  obtained from the
Former General Partners.  Nevertheless, it represents the most current available
information.

                                      A-2






SECURED INVESTMENT RESOURCES FUND, LP II
                                                           
CONSOLIDATED BALANCE SHEETS

                                         June 30,    December 31,   December 31,
                                           2005         2004           2003
                                       (unaudited)   (unaudited)    (unaudited)
ASSETS

INVESTMENT PROPERTIES
       Land and Buildings               $24,515,510  $24,491,742   $27,368,719
       Furniture ,Fixtures
         and equipment                    2,112,914    2,041,809     2,156,054
                                        --------------------------------------
                                         26,628,424   26,533,551    29,524,773
       Less accumulated depreciation     13,846,147   13,607,054    14,804,685
                                        --------------------------------------
                                        $12,782,277  $12,926,497   $14,720,088
                                        --------------------------------------
CURRENT ASSETS
Cash                                        610,217   $1,448,605     ($116,817)
Rent and other receivables
       less allowance
       of $54,945 in 2004,
       $60,600  in 2003,
       $57,646 in 2002                    3,400,518      572,193       237,118
Debt issuance costs, net of accumulated     626,953      645,835       580,080
       Amortization of $642,568
       in 2004,$567,040 in
       2003,and $491,512 in 2002
Commercial commissions, deposits and other  580,187      348,663       432,721
Due from related parties                    808,946    3,660,840     3,549,152
Sinking Fund                                639,745      568,143       439,535
Restricted deposits                         792,518      613,764       525,798
                                        --------------------------------------
                                         $7,459,084   $7,858,043    $5,647,587
                                        --------------------------------------

                                        --------------------------------------
TOTAL ASSETS                            $20,241,361  $20,784,540   $20,367,675
                                        --------------------------------------

LIABILITIES AND PARTNERSHIP CAPITAL

Mortgage debt                           $12,149,487  $12,337,352   $12,393,479
Bond debt                                 9,037,800    9,000,000    $9,611,709
Accrued interest                             76,669    1,109,471       153,258
Accounts payable and accrued expenses       513,787      442,890       589,113
Due to related parties                            0            0             0
Unearned revenue                             14,340       16,525         7,981
Tenant security deposits                    144,511      139,174       136,514

                                        --------------------------------------
TOTAL LIABILITIES                       $21,936,594  $23,045,412   $22,892,054
                                        --------------------------------------

PARTNERS CAPITAL (DEFICIT)
       Capital Contribution             $16,755,667  $15,955,667   $15,955,667
       Partnership deficit              (18,450,750) (18,216,539)  (18,480,046)

                                        --------------------------------------
TOTAL PARTNER CAPITAL (DEFICIT)         ($1,695,083) ($2,260,872)  ($2,524,379)
                                        --------------------------------------

                                        --------------------------------------
TOTAL LIABILITIES AND
    PARTNERSHIP CAPITAL                 $20,241,511  $20,784,540   $20,367,675
                                        --------------------------------------


                                      A-3







SECURED INVESTMENT RESOURCES FUND, LP II
                                                              

CONSOLIDATED STATEMENTS OF OPERATIONS
                                         Six Months
                                        Ended June 30,  Years ended December 31,
                                            2005           2004        2003
                                         (unaudited)    (unaudited) (unaudited)
REVENUES
       Rents                             $2,532,236     $5,163,866  $5,197,166
       Interest                              11,882          6,459     225,157
       Maintenance escalations               41,522         80,557           0
                                         -------------------------------------
TOTAL REVENUE                            $2,585,640     $5,250,882  $5,422,323
                                         -------------------------------------

OPERATING AND ADMINISTRATIVE EXPENSES
       Repairs and maintenance             $129,034       $419,947    $247,138
       Payroll                              316,152        725,669     725,430
       Utilities                            184,097        311,513     283,282
       Other operating expenses             340,171        765,198     764,536
       General and administrative expenses  433,874        333,736     246,289
       Management fees                      104,539        248,354     348,347
       Insurance                             69,574        207,754     204,674
       Property Tax                         203,849        424,660     395,034
                                          ------------------------------------
TOTAL OPERATING EXPENSES                 $1,781,290     $3,436,831  $3,214,730
                                          ------------------------------------

NET OPERATING INCOME (LOSS)                $804,350     $1,814,051  $2,207,593

NON OPERATING EXPENSES
       Interest expense                    $780,589     $1,904,772  $1,450,771
       Depreciation and amortization        257,976        776,158     983,176
       Profit on sale of property                 0     (1,130,387)          0

                                          ------------------------------------
PARTNERSHIP INCOME (LOSS)                 ($234,215)      $263,508   ($226,354)
                                          ------------------------------------

Allocation of income (loss):
       General partners                     ($2,342)        $2,635     ($2,264)
       Limited partners                    (231,873)       260,873    (224,090)
                                          ------------------------------------
                                          ($234,215)      $263,508   ($226,354)
                                          ------------------------------------

Partnership income (loss)
       per limited partner unit              ($4.38)         $4.92      ($4.23)



                                      A-4







SECURED INVESTMENT RESOURCES FUND, LP II
                                                             

CONSOLIDATED STATEMENT OF CASH FLOWS
                                         Six Months
                                        Ended June 30,  Years ended December 31,
                                            2005           2004        2003
                                         (unaudited)    (unaudited) (unaudited)
OPERATING ACTIVITIES
       Partnership loss                   ($234,215)      $263,508   ($226,354)
           Adjustments to
             reconcile loss to
             net cash
           provided by operating
             activities:
               Depreciation and
                 amortization               257,976        776,158     983,176
               Profit on sale of
                 property                         0     (1,130,387)          0
           Change in assets and
             liabilities:
               Rents and other
                 receivables               (113,260)      (335,075)   (221,994)
               Commercial commissions,
                 deposits and other        (231,524)        84,058     (17,899)
               Accrued interest          (1,032,802)       956,213    (254,383)
               Accounts payable
                 and accrued expenses        70,897       (146,223)     22,408
               Unearned revenue              (2,185)         8,544      (9,891)
               Tenant security deposits       5,337          2,660         464
                                         -------------------------------------
NET CASH PROVIDED BY
   OPERATING ACTIVITIES                 $(1,279,776)      $479,456    $275,527
                                         -------------------------------------

INVESTING ACTIVITIES
       Improvement to
         investment properties             ($94,873)      ($33,313)  ($160,792)
       Sale of property                           0      1,503,669           0
       Restricted deposits                 (178,754)       (87,966)   (112,914)

                                         -------------------------------------
NET CASH USED IN
   INVESTING ACTIVITIES                   ($273,627)    $1,382,390   ($273,706)
                                         -------------------------------------

FINANCING ACTIVITIES
   Avances to related parties              $136,829      ($111,688)   $577,921
   Advances from related parties                  0              0           0
   Principal payments on mortgage debt     (188,012)       (56,128)   (212,745)
   Principal payments on bond debt           37,800              0     (72,552)
   Capital contributed                      800,000              0           0
   Increase in sinking fund                 (71,602)      (128,608)   (117,324)
                                         -------------------------------------
NET CASH PROVIDEDBY (USED IN)
   INVESTING ACTIVITIES                    $715,015      ($296,424)   $175,300
                                         -------------------------------------

INCREASE IN CASH                          ($838,388)    $1,565,422    $177,121

CASH AT BEGINNING OF YEAR                 1,448,605       (116,817)   (293,938)

                                         -------------------------------------
CASH AT END OF YEAR                        $610,217     $1,448,605   ($116,817)
                                         -------------------------------------



                                      A-5




     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.



October 13, 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