AMRESCO CAPITAL TRUST
10-Q, 1998-11-13
ASSET-BACKED SECURITIES
Previous: APPROVED FINANCIAL CORP, 10-Q, 1998-11-13
Next: BROADCOM CORP, 10-Q, 1998-11-13



<PAGE>   1
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 10-Q

           (Mark One)
             [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                For the quarterly period ended September 30, 1998

                                       OR

             [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


                         Commission File Number 1-14029

                              AMRESCO CAPITAL TRUST
             (Exact name of Registrant as specified in its charter)


               Texas                                            75-2744858
  (State or other jurisdiction of                            (I.R.S. Employer
   incorporation or organization)                          Identification No.)


700 N. Pearl Street, Suite 2400, LB
         342, Dallas, Texas                                     75201-7424
(Address of principal executive offices)                        (Zip Code)


Registrant's telephone number, including area code:  (214) 953-7700


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                         Yes [X]   No [ ]


Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date:

         10,006,111 shares of common stock, $.01 par value per share, as of
November 9, 1998.



                                     Page 1
<PAGE>   2



                              AMRESCO CAPITAL TRUST
                                      INDEX


<TABLE>
<CAPTION>
                                                                                        Page No.
                                                                                       ----------
<S>                                                                                        <C>
PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements (Unaudited)

  Consolidated Balance Sheets - September 30, 1998 and February 2, 1998                    3

  Consolidated Statements of Income - For the Three Months Ended September 30,
    1998 and the Period from February 2, 1998 (Date of Initial Capitalization)             4
    through September 30, 1998

  Consolidated Statement of Changes in Shareholders' Equity - For the Period
    from February 2, 1998 (Date of Initial Capitalization) through September               5
    30, 1998

  Consolidated Statement of Cash Flows - For the Period from February 2, 1998
    (Date of Initial Capitalization) through September 30, 1998                            6

  Notes to Consolidated Financial Statements                                               7

Item 2.  Management's Discussion and Analysis of Financial Condition and
  Results of Operations                                                                    15


PART II.  OTHER INFORMATION

Item 2.  Changes in Securities and Use of Proceeds                                         24

Item 6.  Exhibits and Reports on Form 8-K                                                  25

SIGNATURE                                                                                  27
</TABLE>





                                     Page 2
<PAGE>   3


                          PART I. FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS (UNAUDITED)

                              AMRESCO CAPITAL TRUST
                           CONSOLIDATED BALANCE SHEETS
              (UNAUDITED; DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)


<TABLE>
<CAPTION>
                                                                                 September 30,      February 2,
                                                                                     1998              1998
                                                                                 -------------      -------------
<S>                                                                              <C>                <C>          
ASSETS
Mortgage loans, net ........................................................     $      79,657      $          --
Commercial mortgage-backed securities - available for sale (at fair value) .            30,685                 --
Real estate, net of accumulated depreciation of $24 ........................            19,806                 --
Investments in unconsolidated subsidiary and other real estate ventures ....            15,184                 --
Receivables and other assets ...............................................             1,662                 --
Cash and cash equivalents ..................................................             3,885                  1
                                                                                 -------------      -------------
     TOTAL ASSETS ..........................................................     $     150,879      $           1
                                                                                 =============      =============

LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES:
  Accounts payable and other liabilities ...................................     $       6,416      $          --
  Repurchase agreement .....................................................             5,123                 --
                                                                                 -------------      -------------
    TOTAL LIABILITIES ......................................................            11,539                 --
                                                                                 -------------      -------------

  Minority interests .......................................................             2,611                 --
                                                                                 -------------      -------------

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY:
  Preferred stock, $.01 par value, 50,000,000 shares authorized, no shares
    issued .................................................................                --                 --
  Common stock, $.01 par value, 200,000,000 shares authorized, 10,006,111
     and 100 shares issued and outstanding .................................               100                 --
  Additional paid-in capital ...............................................           142,191                  1
  Unearned stock compensation ..............................................            (2,289)                --
  Accumulated unrealized losses on securities available for sale ...........            (4,301)                --
  Retained earnings ........................................................             1,028                 --
                                                                                 -------------      -------------
    TOTAL SHAREHOLDERS' EQUITY .............................................           136,729                  1
                                                                                 -------------      -------------
    TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY .............................     $     150,879      $           1
                                                                                 =============      =============
</TABLE>

See notes to consolidated financial statements.



                                     Page 3
<PAGE>   4



                              AMRESCO CAPITAL TRUST
                        CONSOLIDATED STATEMENTS OF INCOME
              FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1998 AND THE
          PERIOD FROM FEBRUARY 2, 1998 (DATE OF INITIAL CAPITALIZATION)
                           THROUGH SEPTEMBER 30, 1998
                (UNAUDITED; IN THOUSANDS, EXCEPT PER SHARE DATA)



<TABLE>
<CAPTION>
                                                                                                Period from
                                                                                                 February 2, 
                                                                            Three Months            1998
                                                                                Ended              through    
                                                                             September 30,      September 30, 
                                                                                 1998               1998 
                                                                            --------------     --------------
<S>                                                                         <C>                <C>           
REVENUES:
  Interest income on mortgage loans ...................................     $        1,188     $        1,328
  Income from commercial mortgage-backed securities ...................                560                597
  Operating income from real estate ...................................                 91                108
  Equity in unconsolidated subsidiary and other real estate ventures ..                326                486
  Interest income from short-term investments .........................                827              1,734
                                                                            --------------     --------------
    TOTAL REVENUES ....................................................              2,992              4,253
                                                                            --------------     --------------

EXPENSES:
  Interest expense ....................................................                  1                  1
  Management fees .....................................................                439                632
  General and administrative ..........................................                755                953
  Depreciation ........................................................                 21                 24
  Participating interest in mortgage loans ............................                  3                  3
  Provision for loan losses ...........................................                501                611
                                                                            --------------     --------------
    TOTAL EXPENSES ....................................................              1,720              2,224
                                                                            --------------     --------------

NET INCOME ............................................................     $        1,272     $        2,029
                                                                            ==============     ==============

EARNINGS PER COMMON SHARE:
   Basic ..............................................................     $         0.12     $         0.34
                                                                            ==============     ==============
   Diluted ............................................................     $         0.12     $         0.34
                                                                            ==============     ==============

WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
   Basic ..............................................................             10,000              5,892
                                                                            ==============     ==============
   Diluted ............................................................             10,006              5,896
                                                                            ==============     ==============
</TABLE>

See notes to consolidated financial statements.



                                     Page 4
<PAGE>   5
 
                              AMRESCO CAPITAL TRUST
            CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
              FOR THE PERIOD FROM FEBRUARY 2, 1998 (DATE OF INITIAL
                   CAPITALIZATION) THROUGH SEPTEMBER 30, 1998
              (UNAUDITED; DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)



<TABLE>
<CAPTION>
                                                                                       
                                     Common Stock                                      Accumulated 
                                    $.01 Par Value                                      Unrealized
                               ------------------------                                 Losses on
                                                        Additional      Unearned        Securities                      Total
                                 Number of                Paid-in        Stock           Available      Retained    Shareholders'
                                  Shares       Amount     Capital     Compensation       For Sale       Earnings       Equity
                               -------------  --------- -----------  --------------    ------------     --------    -------------
<S>                            <C>            <C>       <C>          <C>               <C>              <C>         <C>     
Initial capitalization,
  February 2, 1998...............        100          -         $1                                                           $1

Additional paid-in capital,
  February 11, 1998..............          -          -         25                                                           25

Issuance of common shares
  through IPO, net of offering
  expenses, May 12, 1998.........  9,000,000        $90    124,601                                                      124,691

Issuance of common shares
  through Private Placement,
  May 12, 1998...................  1,000,011         10     14,990                                                       15,000

Issuance of trust managers'
  restricted shares..............      6,000          -         90            $(90)                                           -

Compensatory options granted.....                            2,484          (2,484)                                           -

Amortization of unearned trust
  manager compensation ..........                                               33                                           33

Amortization of compensatory
  options .......................                                              252                                          252

Unrealized loss on securities
  available for sale.............                                                           $(4,301)                     (4,301)

Distributions paid to common
  shareholders...................                                                                         $(1,001)       (1,001)

Net income.......................                                                                           2,029         2,029
                                  ----------       ----   --------         -------          -------        ------      --------

Balance at September 30, 1998.... 10,006,111       $100   $142,191         $(2,289)         $(4,301)       $1,028      $136,729
                                  ==========       ====   ========         =======          =======        ======      ========
</TABLE>


See notes to consolidated financial statements.






                                     Page 5
<PAGE>   6


                              AMRESCO CAPITAL TRUST
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                      FOR THE PERIOD FROM FEBRUARY 2, 1998
                        (DATE OF INITIAL CAPITALIZATION)
                           THROUGH SEPTEMBER 30, 1998
                        (UNAUDITED; DOLLARS IN THOUSANDS)



<TABLE>
<S>                                                                                      <C>      
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income ......................................................................     $   2,029
   Adjustments to reconcile net income to net cash provided by operating activities:
      Provision for loan losses ....................................................           611
      Depreciation .................................................................            24
      Amortization of prepaid assets ...............................................           104
      Discount amortization on CMBS ................................................           (54)
      Compensatory stock options ...................................................           252
      Amortization of unearned trust manager compensation ..........................            33
      Amortization of loan commitment fees .........................................           (74)
      Receipt of loan commitment fees ..............................................         1,220
      Increase in receivables and other assets .....................................        (1,766)
      Increase in CMBS interest receivable .........................................          (377)
      Increase in accounts payable and other liabilities ...........................         1,396
      Equity in undistributed earnings of unconsolidated subsidiary and other real
         estate ventures ...........................................................          (486)
      Distributions from unconsolidated subsidiary and other real estate ventures ..           513
                                                                                         ---------

           NET CASH PROVIDED BY OPERATING ACTIVITIES ...............................         3,425
                                                                                         ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Acquisition of mortgage loans ...................................................       (25,807)
   Investments in mortgage loans ...................................................       (55,607)
   Purchase of commercial mortgage-backed securities ...............................       (34,480)
   Investments in real estate ......................................................       (17,219)
   Investments in unconsolidated subsidiary and other real estate ventures .........       (15,286)
                                                                                         ---------

           NET CASH USED IN INVESTING ACTIVITIES ...................................      (148,399)
                                                                                         ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Net proceeds from issuance of common stock ......................................       139,717
   Proceeds from borrowings under repurchase agreement .............................         5,123
   Proceeds from other financing ...................................................         5,020
   Distributions paid to common shareholders .......................................        (1,001)
                                                                                         ---------

           NET CASH PROVIDED BY FINANCING ACTIVITIES ...............................       148,859
                                                                                         ---------

NET INCREASE IN CASH AND CASH EQUIVALENTS ..........................................         3,885

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD .....................................            --
                                                                                         ---------

CASH AND CASH EQUIVALENTS, END OF PERIOD ...........................................     $   3,885
                                                                                         =========

SUPPLEMENTAL INFORMATION:
   Minority interest contributions associated with ADC arrangements ................     $   2,611
                                                                                         =========
</TABLE>


See notes to consolidated financial statements.



                                     Page 6
<PAGE>   7

                              AMRESCO CAPITAL TRUST
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                    UNAUDITED
                               SEPTEMBER 30, 1998

1.    ORGANIZATION AND RELATIONSHIPS

AMRESCO Capital Trust (the "Company"), a real estate investment trust ("REIT"),
was organized under the laws of the State of Texas. The Company was formed to
take advantage of certain mid- to high-yield lending and investment
opportunities in real estate related assets, including various types of
commercial mortgage loans (including, among others, participating loans,
mezzanine loans, construction loans, rehabilitation loans and bridge loans),
mortgage-backed securities ("MBS"), commercial real estate, equity investments
in joint ventures and/or partnerships, and certain other real estate related
assets. The Company commenced operations on May 12, 1998, concurrent with the
completion of its initial public offering ("IPO") of 9,000,000 common shares and
private placement of 1,000,011 common shares (the "Private Placement").

Pursuant to the terms of a Management Agreement dated as of May 12, 1998 and
subject to the direction and oversight of the Board of Trust Managers, the
Company's day-to-day operations are managed by AMREIT Managers, L.P. (the
"Manager"), an affiliate of AMRESCO, INC. ("AMRESCO") (together with its
affiliated entities, the "AMRESCO Group"). For its services, the Manager is
entitled to receive a base management fee equal to 1% per annum of the Company's
Average Invested Non-Investment Grade Assets, as defined, and 0.5% per annum of
the Company's Average Invested Investment Grade Assets, as defined. In addition
to the base management fee, the Manager is entitled to receive incentive
compensation in an amount equal to 25% of the dollar amount by which Funds From
Operations (as defined by the National Association of Real Estate Investment
Trusts), as adjusted, exceeds a certain threshold. The base management fee and
the incentive fee, if any, are payable quarterly in arrears. During the three
months ended September 30, 1998 and the period from May 12, 1998 (inception of
operations) through September 30, 1998, base management fees charged to the
Company totaled $298,000 and $421,000, respectively. No incentive fees were
charged to the Company during either period. The Manager has options to purchase
1,000,011 common shares; 70% of the options are exercisable at an option price
of $15.00 per share and the remaining 30% of the options are exercisable at an
option price of $18.75 per share.

AMREIT Holdings, Inc. ("Holdings"), a member of the AMRESCO Group, currently
owns 1,500,011 shares, or approximately 15% of the Company's outstanding common
stock. Holdings acquired 1,000,011 shares at the IPO price of $15.00 per share
pursuant to the Private Placement; the remaining 500,000 shares were acquired
through the IPO. AMRESCO owns 100 shares of the Company's outstanding common
shares; these shares were acquired on February 2, 1998 in connection with the
initial capitalization of the Company.

Subject to certain limited exceptions, AMRESCO has granted to the Company a
right of first refusal with respect to the first $100 million of targeted
mortgage loan investments which are identified by or to any member of the
AMRESCO Group during any calendar quarter and all MBS (other than MBS issued in
securitizations sponsored in whole or in part by any member of the AMRESCO
Group). Additionally, the Company has entered into a Correspondent Agreement
with Holliday Fenoglio Fowler ("HFF"), a member of the AMRESCO Group, pursuant
to which HFF presents to the Company (on a non-exclusive basis) investment
opportunities identified by HFF which meet the investment criteria and
objectives of the Company.

2.    BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements have been prepared
in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-Q and Article 10,
Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the
information and disclosures required by generally accepted accounting principles
for complete financial statements. The consolidated financial statements include
the accounts of the Company and its wholly-owned subsidiaries. The Company
accounts for its investment in AMREIT II, Inc., a taxable subsidiary, using the
equity method of accounting, and thus reports its share of income or loss based
on its ownership interest. The Company uses the equity method of accounting
because a majority of the voting common stock of AMREIT II, Inc. is owned by the
Manager and because the Company is entitled to substantially all of the economic
benefits of ownership of AMREIT II, Inc. The accompanying financial statements
should be read in conjunction with the Company's February 2, 1998 audited
balance sheet and notes thereto included in the Company's prospectus dated May
6, 1998 (the 




                                     Page 7
<PAGE>   8

"Prospectus"). The notes to the financial statements included herein highlight
significant changes to the notes included in the Prospectus.

In the opinion of management, the accompanying consolidated financial statements
include all adjustments (consisting of normal and recurring accruals) necessary
for a fair presentation of the interim financial statements. Operating results
for the periods ended September 30, 1998 are not necessarily indicative of the
results that may be expected for the entire fiscal year or any other interim
period.

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of certain assets and liabilities at the date of the
financial statements and revenues and expenses for the reporting period.
Significant estimates include the valuation of commercial mortgage-backed
securities, the provision for loan losses and the determination of the fair
value of certain share option awards. Actual results may differ from those
estimates and assumptions.

3.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ADC ARRANGEMENTS

The Company provides financing through certain real estate loan arrangements
that, because of their nature, qualify as either real estate or joint venture
investments for financial reporting purposes. Using the guidance set forth in
the Third Notice to Practitioners issued by the AICPA in February 1986 entitled
"ADC Arrangements" (the "Third Notice"), the Company evaluates each investment
to determine whether loan, joint venture or real estate accounting is
appropriate; such determination affects the Company's balance sheet
classification of these investments and the recognition of revenues derived
therefrom. The Third Notice was issued to address those real estate acquisition,
development and construction arrangements where a lender has virtually the same
risks and potential rewards as those of owners or joint venturers. EITF 86-21,
"Application of the AICPA Notice to Practitioners regarding Acquisition,
Development, and Construction Arrangements to Acquisition of an Operating
Property" expanded the applicability of the Third Notice to loans on operating
real estate.

The Company accounts for its loan investments classified as real estate in
accordance with the provisions of Statement OF Financial Accounting Standards
("SFAS") No. 67, "Accounting for Costs and Initial Rental Operations of Real
Estate Projects", SFAS No. 66, "Accounting for Sales of Real Estate" and SFAS
No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed Of". Accordingly, costs associated with the acquisition,
development and construction of a real estate project are capitalized as a cost
of that project during its construction period. When a real estate project is
substantially completed and held available for occupancy, rental revenues and
operating costs are recognized as they accrue. Depreciation on buildings and
improvements is provided under the straight-line method over an estimated useful
life of 39 years for office and industrial buildings and 27.5 years for
multi-family projects. Maintenance and repair costs are charged to operations as
incurred, while significant capital improvements and replacements are
capitalized. Leasing commissions and leasehold improvements are deferred and
amortized over the terms of the related leases. Other deferred charges are
amortized over terms applicable to the expenditure.

The Company accounts for its loan investments classified as joint ventures in
accordance with the provisions of Statement of Position 78-9, "Accounting for
Investments in Real Estate Ventures" and thus reports its share of income or
loss under the equity method of accounting based on its preferential ownership
interest.

MORTGAGE LOANS

Mortgage loans are stated at face value, net of deferred commitment fees and
associated direct costs, if any, and net of an allowance for loan losses. In
accordance with the provisions of SFAS No. 91, "Accounting for Nonrefundable
Fees and Costs Associated with Originating or Acquiring Loans and Initial Direct
Costs of Leases", loan commitment fees and incremental direct costs, if any, are
deferred and recognized over the life of the loan as an adjustment of yield
using the interest method.



                                     Page 8
<PAGE>   9
PROVISION FOR LOAN LOSSES

The Company provides for estimated loan losses by establishing an allowance for
losses through a charge to earnings. Management performs a periodic evaluation
of the allowance with consideration given to economic conditions and trends,
collateral values and other relevant factors.

COMMERCIAL MORTGAGE-BACKED SECURITIES

The Company's investments in commercial mortgage-backed securities ("CMBS") are
classified as available for sale and are carried at estimated fair value as
determined by quoted market rates when available, otherwise by discounting
estimated cash flows at current market rates. Any unrealized gains or losses are
excluded from earnings and reported as a separate component of shareholders'
equity in accordance with SFAS No. 115, "Accounting for Certain Investments in
Debt and Equity Securities". If a decline in fair value is deemed to be other
than temporary, it is charged to earnings during the period such determination
is made. Income from CMBS is recognized based on the effective interest method
using the anticipated yield over the expected life of the investments.

CASH AND CASH EQUIVALENTS

Cash and cash equivalents consists of cash on hand and highly liquid investments
with maturities of three months or less at the date of purchase. At September
30, 1998, cash and cash equivalents includes restricted cash of $542,000. The
restricted cash serves as collateral for an irrevocable standby letter of credit
in a like amount which was issued on behalf of a partnership in which the
Company, through certain of its subsidiaries, has a controlling interest. The
letter of credit, which expires on July 15, 1999, was issued in connection with
the partnership's procurement of permanent financing.

STOCK-BASED COMPENSATION

The Company applies APB Opinion No. 25, "Accounting for Stock Issued to
Employees" and related Interpretations in accounting for its stock option awards
to the extent an election is available. Accordingly, the Company will, in its
annual Form 10-K, make pro forma disclosures of net income and earnings per
common share as if the fair value based method of accounting defined in SFAS No.
123, "Accounting for Stock-Based Compensation" had been applied.

EARNINGS PER COMMON SHARE

Earnings per common share ("EPS") is computed using the guidance in SFAS No.
128, "Earnings Per Share". Under SFAS No. 128, the Company is required to
present both basic and diluted EPS on the face of its consolidated statement of
income. Basic EPS excludes dilution and is computed by dividing income available
to common shareholders by the weighted-average number of common shares
outstanding for the period. Diluted EPS gives effect to all dilutive potential
common shares that were outstanding during the period.

INCOME TAXES

The Company intends to qualify and will elect to be taxed as a REIT under
Sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the 
"Code"), commencing with its initial taxable year ended December 31, 1998. As a
result, the Company will generally not be subject to federal income tax on that 
portion of its ordinary income or capital gain that is currently distributed to 
its shareholders if it distributes at least 95% of its annual REIT taxable 
income and it complies with a number of other organizational and operational
requirements. Accordingly, no provision for income taxes has been made in the
consolidated financial statements.

DISTRIBUTIONS

The Company intends to make quarterly distributions to its shareholders which
will be designed to allow the Company to qualify as a REIT under the Code.
Earnings and profits, which will determine the taxability of distributions to
shareholders, differs from income reported for financial reporting purposes due
primarily to differences in methods of accounting for ADC arrangements and
stock-based compensation awards and the nondeductibility, for tax purposes, of
the Company's loan loss reserve. As a result, net income under generally
accepted accounting principles is not necessarily an indicator of distributions
to be made by the Company.



                                     Page 9
<PAGE>   10

4.    INVESTMENT ACTIVITY

Concurrent with the commencement of its operations on May 12, 1998, the Company
acquired two loans from AMRESCO Funding Corporation, a member of the AMRESCO
Group. Additionally, the Company originated nine loans during the period from
May 12, 1998 through September 30, 1998. On September 30, 1998, the Company
acquired eight loans from AMRESCO Commercial Finance, Inc. ("ACFI"), a member of
the AMRESCO Group, at an aggregate cash purchase price of $34,292,000, including
accrued interest of $812,000. Immediately following the purchase, the Company
sold to ACFI a contractual right to collect from the Company an amount equal to
the economic equivalent of all amounts collected from five of the loans in
excess of (i) $17,958,000 and (ii) a return on this amount, or so much of it as
is outstanding from time to time, equal to 12% per annum. The aggregate cash
sales price of $5,020,000 had the effect of reducing the Company's credit
exposure with respect to such loans. As additional consideration, ACFI agreed to
immediately reimburse the Company for any additional advances which are required
to be made under the five loan agreements. At September 30, 1998, ACFI's
contingent obligation for these additional advances approximated $2,116,000. The
proceeds received from ACFI are accounted for as a financing and are included in
other liabilities as of September 30, 1998. The Company's loan investments are
summarized as follows (dollars in thousands):

<TABLE>
<CAPTION>
                                                                                      Amount
                                                                                   Outstanding at                 Interest
    Date of Initial                              Collateral         Commitment     September 30,      Interest     Accrual
       Investment              Location           Position            Amount            1998          Pay Rate      Rate
- ------------------------- -------------------- --------------- ------------------ ----------------- ------------ ------------
<S>                       <C>                  <C>             <C>               <C>           <C>          <C>  
May 12, 1998              Columbus, OH         Second Lien            $  7,000          $  5,839        15.0%        15.0%
May 12, 1998              Richardson, TX       Second Lien              14,700             3,816        10.0%        12.0%
June 1, 1998              Houston, TX          First Lien               11,800             9,857        12.0%        12.0%
June 12, 1998             Pearland, TX         First Lien               12,827             2,185        10.0%        11.5%
June 17, 1998             San Diego, CA        First Lien                5,560             3,991        10.0%        13.5%
June 19, 1998             Houston, TX          First Lien               24,000             3,725        12.0%        12.0%
June 22, 1998             Wayland, MA          First Lien               45,000            17,132        10.5%        10.5%
July 1, 1998              Dallas, TX           Ptrshp Interests         10,068             6,283        10.0%        15.0%
July 2, 1998              Washington, D.C.     First Lien                7,000             5,351        10.5%        10.5%
July 10, 1998             Pasadena, TX         First Lien                3,350             2,038        10.0%        14.0%
September 1, 1998         Los Angeles, CA      First Lien               18,419            17,413        10.0%        12.0%
September 30, 1998        Richardson, TX       First Lien               13,001             7,674        10.0%        14.0%
September 30, 1998        San Antonio, TX      First Lien                3,266             1,554        22.0%        22.0%
September 30, 1998        San Antonio, TX      First Lien                8,400             1,949        10.0%        14.0%
September 30, 1998        Galveston, TX        First Lien                3,664             3,664        10.0%        15.0%
September 30, 1998        Ft. Worth, TX        Ptrshp Interests          2,650             2,587        10.5%        16.0%
September 30, 1998        Austin, TX           First Lien                6,325             6,247        10.0%        16.0%
September 30, 1998        Dallas, TX           First Lien                3,015             2,364        10.0%        13.0%
September 30, 1998        Norwood, MA          First Lien                8,765             7,441        10.0%        12.5%
                                                                      --------          --------

                                                                      $208,810          $111,110
                                                                      ========          ========
</TABLE>

Eight of the nineteen loans provide for profit participation above the
contractual accrual rate; four of these eight facilities are included in the
pool of loans in which ACFI has a contractual right to collect certain excess
proceeds, as described above. The loan investments are classified as follows
(dollars in thousands):

<TABLE>
<CAPTION>
                                                       Loan Amount         Balance Sheet
                                                     Outstanding at          Amount at
                                                   September 30, 1998    September 30, 1998
                                                   ------------------    ------------------
<S>                                               <C>                   <C>     
                           Mortgage loans, net          $ 81,413             $ 79,657
                           Real estate, net               17,575               19,806
                           Investment in real
                             estate ventures              12,122               11,726
                                                        --------             --------

                                                        $111,110             $111,189
                                                        ========             ========
</TABLE>



                                    Page 10
<PAGE>   11

The differences between the outstanding loan amounts and the balance sheet
amounts are due primarily to loan commitment fees, the allowance for loan
losses, minority interests and accumulated depreciation. At September 30, 1998,
mortgage loans are presented net of an allowance for loan losses of $611,000.

Real estate, which is comprised entirely of amounts arising under ADC
arrangements, consisted of the following at September 30, 1998 (dollars in
thousands):

<TABLE>
<S>                                                         <C>   
              Land                                          $6,118
              Buildings and improvements                     3,194
              Construction in progress                      10,518
                                                           -------
                Total                                       19,830
              Less: Accumulated depreciation                   (24)
                                                           -------
                                                           $19,806
                                                           =======
</TABLE>

As of September 30, 1998, the Company has outstanding commitments to fund
approximately $97.7 million under 19 loan agreements, of which $2.1 million is
reimbursable by ACFI. The Company is obligated to fund these commitments to the
extent that the borrowers are not in violation of any of the conditions
established in the loan agreements. Commitments generally have fixed expiration
dates or other termination clauses and may require the payment of a fee if
amounts are repaid to the Company during certain prepayment lock-out periods. A
portion of the commitments could expire without being drawn upon and therefore
the total commitment amounts do not necessarily represent future cash
requirements.

During the period from May 12, 1998 (inception of operations) through September
30, 1998, the Company, either directly or through its unconsolidated subsidiary,
acquired six commercial mortgage-backed securities at an aggregate purchase
price of $37.9 million.

5.    FINANCING FACILITIES

Effective as of July 1, 1998, the Company (and certain of its subsidiaries)
entered into a $400 million Interim Warehouse and Security Agreement (the
"Warehouse Line") with Prudential Securities Credit Corporation ("PSCC").
Borrowings under the facility can be used to finance the Company's structured
loan and equity real estate investments. Borrowings under the Warehouse Line
bear interest at rates ranging from LIBOR plus 1% per annum to LIBOR plus 2% per
annum depending upon the type of asset, its loan-to-value ratio and the advance
rate selected by the Company. Advance rates on eligible assets range from 50% to
95% depending upon the asset's characteristics. Borrowings under the facility
are secured by a first lien security interest on all assets funded with proceeds
from the Warehouse Line. The Warehouse Line contains several covenants; among
others, the more significant covenants include the maintenance of a minimum
consolidated tangible net worth, maintenance of a minimum coverage ratio, and a
limitation on total indebtedness. The Warehouse Line matures on July 1, 2000. At
September 30, 1998, there had been no borrowings under the Warehouse Line.

Effective as of July 1, 1998, the Company (and certain of its subsidiaries)
entered into a $100 million Master Repurchase Agreement (the "Repurchase
Agreement") with PSCC; subsequently, PSCC was replaced by Prudential-Bache
International, Ltd. ("PBI"), an affiliate of PSCC, as lender. Borrowings under
the Repurchase Agreement can be used to finance a portion of the Company's
portfolio of mortgage-backed securities. The Repurchase Agreement provides that
the Company may borrow a varying percentage of the market value of the purchased
mortgage-backed securities, depending on the credit quality of such securities.
Borrowings under the Repurchase Agreement bear interest at rates ranging from
LIBOR plus 0.20% per annum to LIBOR plus 1.5% per annum depending upon the
advance rate and the credit quality of the securities being financed. Borrowings
under the facility are secured by a first lien security interest on all
mortgage-backed securities funded with proceeds from the Repurchase Agreement.
The Repurchase Agreement matures on June 30, 2000. At September 30, 1998,
$5,123,000 had been borrowed under the Repurchase Agreement; these borrowings
were fully repaid on October 23, 1998 with proceeds from the Warehouse Line. The
weighted average interest rate at September 30, 1998 was 6.47%.

Under the terms of the Warehouse Line and the Repurchase Agreement, PSCC and
PBI, respectively, retain the right to mark the underlying collateral to market
value. A reduction in the value of its pledged assets may require the Company to
provide additional collateral or fund margin calls. From time to time, the
Company may be required to provide such additional collateral or fund margin
calls.



                                    Page 11
<PAGE>   12
6.    SHARE OPTION AWARDS

Under the Company's 1998 Share Option and Award Plan, the Company may grant
restricted common shares and options to purchase common shares in amounts up to
an aggregate of 15% of the Company's outstanding common shares (or 1,500,017
common shares).

On May 12, 1998, the Company granted to its trust managers and officers
non-qualified options to purchase 352,000 common shares at an exercise price of
$15.00 per share (the IPO price). The options vest ratably over a four-year
period beginning one year after the date of grant. The Company applies APB
Opinion No. 25, "Accounting for Stock Issued to Employees" and related
Interpretations in accounting for these awards. As the awards had no intrinsic
value at the grant date, no compensation cost has been recognized.

On May 12, 1998, the Company granted to the Manager and certain other members of
the AMRESCO Group non-qualified options to purchase 1,000,011 and 141,500 common
shares, respectively. Seventy percent of the Manager's options and those options
awarded to the other members of the AMRESCO Group are exercisable at $15.00 per
share (the IPO price); the remaining thirty percent of the Manager's options are
exercisable at an option price of $18.75 per share. The options vest in four
equal installments on May 12, 1999, May 12, 2000, May 12, 2001 and May 12, 2002.
The Company accounts for these options under SFAS No. 123, "Accounting for
Stock-Based Compensation"; accordingly, compensation cost, which was measured at
the grant date based upon the estimated fair value of the share options granted,
is being recognized over the four-year vesting period. The fair value of the
options granted was estimated using the Cox-Ross-Rubinstein option pricing model
with the following assumptions: risk free interest rates ranging from 5.43% to
5.71%; expected lives ranging from one to ten years; expected volatility of 25%;
and dividend yield of 8%. As of September 30, 1998, 17,000 options had been
forfeited by other members of the AMRESCO Group. During the three months ended
September 30, 1998, management fees and general and administrative expenses
included compensatory option charges totaling $141,000 and $27,000,
respectively. During the period from May 12, 1998 (inception of operations)
through September 30, 1998, management fees and general and administrative
expenses included compensatory option charges totaling $211,000 and $41,000,
respectively.

In lieu of cash compensation, the Company granted 6,000 restricted common shares
to its four independent trust managers on May 12, 1998. The associated
compensation cost is being recognized over the one-year service period.

7.    COMMON STOCK

The Company was initially capitalized through the sale of 100 common shares to
AMRESCO on February 2, 1998. On May 12, 1998, the Company completed its IPO of
9,000,000 shares of common stock. Concurrently, the Private Placement of
1,000,011 common shares was completed with Holdings. The net proceeds from the
IPO and the Private Placement, after the underwriters' discount and offering
expenses, aggregated approximately $139.7 million. The price to the public and
to Holdings was $15.00 per share and the proceeds to the Company from the IPO
and the Private Placement were $14.00 per share (after the underwriter's
discount and advisory fee) and $15.00 per share, respectively.




                                    Page 12
<PAGE>   13

8.    EARNINGS PER SHARE

A reconciliation of the numerator and denominator used in computing basic
earnings per share and diluted earnings per share for the three months ended
September 30, 1998 and the period from February 2, 1998 (date of initial
capitalization) through September 30, 1998, is as follows (in thousands, except
per share data):

<TABLE>
<CAPTION>
                                                                                             Period from
                                                                        Three Months       February 2, 1998
                                                                           Ended               through
                                                                      September 30, 1998  September 30, 1998
                                                                       ---------------     ---------------
<S>                                                                    <C>                 <C>            
               Net income available to common shareholders             $         1,272     $         2,029
                                                                       ===============     ===============
               Weighted average common shares outstanding                       10,000               5,892
                                                                       ===============     ===============

               Basic earnings per common share                         $          0.12     $          0.34
                                                                       ===============     ===============

               Weighted average common shares outstanding                       10,000               5,892
               Effect of dilutive securities:
                   Restricted shares                                                 6                   4
                   Net effect of assumed exercise of stock options                  --                  --
                                                                       ===============     ===============
               Adjusted weighted average shares outstanding                     10,006               5,896
                                                                       ===============     ===============

               Diluted earnings per common share                       $          0.12     $          0.34
                                                                       ===============     ===============
</TABLE>

Options to purchase 1,176,508 shares of common stock at $15.00 per share and
300,003 shares of common stock at $18.75 per share were outstanding during the
period from May 12, 1998 (inception of operations) through September 30, 1998
but were not included in the computation of diluted earnings per share because
the options' exercise price was greater than the average market price of the
Company's common shares. The options, which expire on May 12, 2008, were still
outstanding as of September 30, 1998.

The Company had no earnings prior to the commencement of its operations on May
12, 1998. When calculated for the period from May 12, 1998 (inception of
operations) through September 30, 1998, the Company's basic and diluted earnings
were $0.20 per common share.

9.    COMPREHENSIVE INCOME

At its inception, the Company adopted SFAS No. 130, "Reporting Comprehensive
Income" ("SFAS No. 130"). Comprehensive income is defined as the change in
equity of a business enterprise during a period from transactions and other
events and circumstances except those resulting from investments by, and
distributions to, its owners. SFAS No. 130 requires that all items recognized
under accounting standards as components of comprehensive income be reported in
an annual financial statement that is displayed with the same prominence as
other annual financial statements. SFAS No. 130 also requires that an entity
classify items of other comprehensive income by their nature in a financial
statement. Other comprehensive income includes unrealized gains and losses on
marketable securities classified as available-for-sale. During the three months
ended September 30, 1998, total nonowner changes in equity aggregated
$(3,029,000) and were comprised of net income of $1,272,000 and an unrealized
loss on securities available for sale of $4,301,000. For the period from
February 2, 1998 (date of initial capitalization) through September 30, 1998,
total nonowner changes in equity aggregated $(2,272,000) and were comprised of
net income and an unrealized loss on securities available for sale of $2,029,000
and $4,301,000, respectively. The unrealized loss on securities available for
sale had no impact on the Company's taxable income or cash flow.




                                    Page 13
<PAGE>   14
10.   RECENTLY ISSUED ACCOUNTING STANDARDS

In June 1998, the Financial Accounting Standards Board issued SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities" ("SFAS No. 133").
SFAS No. 133 requires that an entity recognize all derivatives as either assets
or liabilities in its balance sheet and that it measure those instruments at
fair value. The accounting for changes in the fair value of a derivative (that
is, gains and losses) is dependent upon the intended use of the derivative and
the resulting designation. SFAS No. 133 generally provides for matching the
timing of gain or loss recognition on the hedging instrument with the
recognition of (1) the changes in the fair value of the hedged asset or
liability that are attributable to the hedged risk or (2) the earnings effect of
the hedged forecasted transaction. SFAS No. 133 is effective for all fiscal
quarters of fiscal years beginning after June 15, 1999, although earlier
application is encouraged. The Company expects to adopt the provisions of SFAS
No. 133 upon its initial use of derivative instruments. As of September 30,
1998, no such instruments were being utilized by the Company.

11.   SUBSEQUENT EVENTS

On October 1, 1998, the Company originated a $566,000 first lien loan secured
by a certain tract of land in Richardson, Texas; the initial advance under this
loan totaled approximately $300,000. The Company also committed to provide
additional first lien financing of $14,363,000 to the borrower. If the borrower
exercises its option to utilize this financing, the proceeds therefrom will be
used for the construction of an office building on such land. The existing loan
is due and payable on January 1, 1999; however, if the borrower elects to
exercise its option on the additional financing, it may also elect to extend
the term of the land loan.

On October 22, 1998, the Company declared a dividend of $0.24 per share; the
dividend is payable on November 16, 1998 to shareholders of record on October
31, 1998.

During the three months ended September 30, 1998, the Company entered into a
partnership that will ultimately acquire interests in five newly constructed,
grocery-anchored shopping centers in the Dallas/Fort Worth (Texas) area. On
October 23, 1998, the partnership acquired an interest in the first of these
five centers, an 82,730 square foot facility in Arlington, Texas. In connection
with this acquisition, the Company contributed $3.4 million of capital to the
partnership. The acquisitions of the remaining four centers, which are subject
to certain closing conditions, will require an additional equity investment of
approximately $13.5 million. The Company anticipates that the remaining four
centers will be acquired during the second quarter of 1999.





                                    Page 14
<PAGE>   15
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

OVERVIEW

AMRESCO Capital Trust (the "Company") is a real estate investment trust ("REIT")
which was formed to take advantage of certain mid- to high-yield lending and
investment opportunities in real estate related assets, including various types
of commercial mortgage loans (including, among others, participating loans,
mezzanine loans, construction loans, rehabilitation loans and bridge loans),
mortgage-backed securities, commercial real estate, equity investments in joint
ventures and/or partnerships, and certain other real estate related assets.
Subject to the direction and oversight of the Board of Trust Managers, the
Company's day-to-day operations are managed by AMREIT Managers, L.P. (the
"Manager"), an affiliate of AMRESCO, INC. (together with its affiliated
entities, the "AMRESCO Group").

The Company commenced operations on May 12, 1998 concurrent with the completion
of its initial public offering ("IPO") of 9,000,000 common shares and private
placement of 1,000,011 common shares with AMREIT Holdings, Inc., a member of the
AMRESCO Group (the "Private Placement"). At September 30, 1998, the $139.7
million of net proceeds received from the issuance of its common shares had been
fully invested in structured finance arrangements and commercial mortgage-backed
securities. The Company is currently evaluating a variety of potential
investments. Given the recent dislocation in the capital markets, as discussed
further in the Liquidity and Capital Resources section below, the Company is
also evaluating a number of alternative financing sources.

The Company will elect to be taxed as a REIT under the Internal Revenue Code of
1986, as amended (the "Code"), and as such, is required to distribute at least
95% of its REIT taxable income annually, subject to certain adjustments. It is
expected that the cash for such distributions will be generated from the
Company's day-to-day operations, although the Company may also borrow funds to
make distributions.

The Company may experience high volatility in net income from quarter to quarter
and year to year, primarily as a result of fluctuations in interest rates,
borrowing costs, reinvestment opportunities and prepayment rates. Because
changes in interest rates may significantly affect the Company's activities, the
operating results of the Company will depend, in large part, upon the ability of
the Company to manage its interest rate, prepayment and credit risks, while
maintaining its status as a REIT.

RESULTS OF OPERATIONS

The Company commenced operations on May 12, 1998. Net income for the three
months ended September 30, 1998 and the period from May 12, 1998 through
September 30, 1998 was $1,272,000 and $2,029,000, respectively, or $0.12 and
$0.20 per common share, respectively. The Company had no income during the
period from February 2, 1998 (date of initial capitalization) through May 11,
1998. The Company's primary sources of revenue for the three months ended
September 30, 1998 and the period from May 12, 1998 through September 30, 1998,
totaling $2,992,000 and $4,253,000, respectively, were as follows:

o        $1,188,000 and $1,328,000 of interest income, respectively, on mortgage
         loans; the loans earn interest at accrual rates ranging from 10.5% to
         22% per annum

o        $827,000 and $1,734,000 of other interest income, respectively,
         generated primarily from the temporary investment of proceeds from the
         IPO and Private Placement

o        $560,000 and $597,000, respectively, from investments in commercial
         mortgage-backed securities

o        $326,000 and $486,000, respectively, from equity in the earnings of its
         unconsolidated subsidiary and mortgage loans accounted for as joint
         venture investments (for a discussion of loans accounted for as joint
         venture investments, see the notes to the consolidated financial
         statements included in Item 1 above).

Revenue increased as funds from the IPO were more fully invested in real estate
related assets.




                                    Page 15
<PAGE>   16
The Company incurred expenses of $1,720,000 and $2,224,000 for the three months
ended September 30, 1998 and the period from May 12, 1998 through September 30,
1998, respectively, consisting primarily of the following:

o        $439,000 and $632,000, respectively, of management fees, including
         $298,000 and $421,000, respectively, of base management fees payable to
         the Manager pursuant to the Management Agreement and $141,000 and
         $211,000, respectively, of expense associated with compensatory options
         granted to the Manager. No incentive fees were incurred during either
         of these periods.

o        $755,000 and $953,000, respectively, of general and administrative
         costs, including approximately $400,000 and $400,000, respectively, of
         due diligence costs associated with an abandoned transaction, $126,000
         and $201,000, respectively, for professional services, $58,000 and
         $104,000, respectively, for directors and officers' insurance, $80,000
         and $96,000, respectively, of reimbursable costs pursuant to the
         Management Agreement, $27,000 and $41,000, respectively, related to
         compensatory options granted to certain members of the AMRESCO Group
         and $0 and $13,000, respectively, of organizational expenses.

o        $501,000 and $611,000, respectively, of loan loss reserves. No loan
         losses were incurred by the Company during the period.

The Company's policy is to distribute at least 95% of its REIT taxable income to
shareholders each year. Tax basis income differs from income reported for
financial reporting purposes due primarily to differences in methods of
accounting for ADC arrangements and stock-based compensation awards and the
nondeductibility, for tax purposes, of the Company's loan loss reserve (for a
discussion of ADC arrangements, see the notes to the consolidated financial
statements included in Item 1 above). As a result, net income under generally
accepted accounting principles is not necessarily an indicator of distributions
to be made by the Company. To date, the following dividends have been declared:

<TABLE>
<CAPTION>
                                                                                                   Dividend per
                                          Declaration          Record             Payable             Common
                                             Date               Date                Date              Share
                                       ------------------ ------------------ -------------------- ----------------
<S>                                    <C>                <C>                <C>                  <C>  
           Period from May 12, 1998
             through June 30, 1998     July 23, 1998      July 31, 1998      August 17, 1998           $0.10

           Third Quarter               October 22, 1998   October 31, 1998   November 16, 1998         $0.24
</TABLE>

For federal income tax purposes, all dividends declared to date should be
treated as ordinary income to the Company's shareholders. The Company expects to
declare its fourth quarter dividend on December 15, 1998; it is anticipated that
this dividend will be payable on January 27, 1999 to shareholders of record on
December 31, 1998.

During the three months ended September 30, 1998, the Company added 12 loans,
representing $87.9 million in aggregate commitments, to its portfolio; four of
these loans were originated by the Company while eight of the loans were
acquired from AMRESCO Commercial Finance, Inc. ("ACFI"), a member of the AMRESCO
Group. As of September 30, 1998, the Company's structured finance portfolio was
comprised of 19 commercial mortgage loans aggregating $208.8 million in
commitments; $111.1 million had been advanced under these facilities at
September 30, 1998. After giving effect to ACFI's economic interest (as further
described below), commitments and amounts outstanding totaled $202.3 million and
$106.8 million, respectively, at September 30, 1998.

The eight loans were acquired from ACFI on September 30, 1998 pursuant to two
separate agreements. The first agreement provided for the purchase of three
loans at an aggregate cash purchase price of $11,314,000, including accrued
interest of $137,000. The second agreement provided for the purchase of five
loans at an aggregate cash purchase price of $22,978,000, including accrued
interest of $675,000. Immediately following the purchase of the five loans, the
Company sold to ACFI a contractual right to collect from the Company an amount
equal to the economic equivalent of all amounts collected from the five loans in
excess of (i) $17,958,000 and (ii) a return on this amount, or so much of it as
is outstanding from time to time, equal to 12% per annum. The aggregate cash 
sales price of $5,020,000 had the effect of reducing the Company's credit 
exposure with respect to such loans. The sales price was comprised of 
$4,345,000 which had the effect of reducing the Company's net investment in 
such loans; the balance of the sales price, or $675,000, equated to the amount 
of interest which was accrued under the five loan agreements as of September 
30, 1998. As additional consideration, ACFI agreed to immediately reimburse the
Company for any additional advances which are required to be made under the five
loan agreements. At September 30, 1998, ACFI's contingent obligation for these
additional advances approximated $2,116,000.



                                    Page 16
<PAGE>   17

Based upon the amounts committed under these facilities and after giving effect
to the contractual right sold to ACFI, the Company's portfolio of commercial
mortgage loans had a weighted average interest pay rate of 11.0% and a weighted
average interest accrual rate of 12.3% as of September 30, 1998. Except for the
loans purchased from ACFI on September 30, 1998, the borrowers paid a commitment
fee to the Company that is in addition to interest payments due under the terms
of the loan agreements. Commitment fees are deferred and recognized over the
life of the loan as an adjustment of yield or, in those cases where loan
investments are classified as either real estate or joint ventures, such fees
are deferred and recognized upon the disposition of the investment. Eight of the
nineteen loans provide for profit participation above the contractual accrual
rate; four of these eight facilities are included in the pool of loans in which
ACFI has a contractual right to collect certain excess proceeds, as described
above. The Company's loan investments are summarized as follows (dollars in
thousands):

<TABLE>
<CAPTION>
                                                                                       Amount
                                                                                   Outstanding at                 Interest
    Date of Initial                              Collateral        Commitment      September 30,      Interest     Accrual
       Investment              Location           Position          Amount              1998          Pay Rate      Rate
- ------------------------- -------------------- --------------- ------------------ ----------------- ------------ ------------
<S>                       <C>                  <C>             <C>                <C>               <C>          <C>  
May 12, 1998              Columbus, OH         Second Lien              $7,000            $5,839        15.0%        15.0%
May 12, 1998              Richardson, TX       Second Lien              14,700             3,816        10.0%        12.0%
June 1, 1998              Houston, TX          First Lien               11,800             9,857        12.0%        12.0%
June 12, 1998             Pearland, TX         First Lien               12,827             2,185        10.0%        11.5%
June 17, 1998             San Diego, CA        First Lien                5,560             3,991        10.0%        13.5%
June 19, 1998             Houston, TX          First Lien               24,000             3,725        12.0%        12.0%
June 22, 1998             Wayland, MA          First Lien               45,000            17,132        10.5%        10.5%
July 1, 1998              Dallas, TX           Ptrshp Interests         10,068             6,283        10.0%        15.0%
July 2, 1998              Washington, D.C.     First Lien                7,000             5,351        10.5%        10.5%
July 10, 1998             Pasadena, TX         First Lien                3,350             2,038        10.0%        14.0%
September 1, 1998         Los Angeles, CA      First Lien               18,419            17,413        10.0%        12.0%
September 30, 1998        Richardson, TX       First Lien               13,001             7,674        10.0%        14.0%
September 30, 1998        San Antonio, TX      First Lien                3,266             1,554        22.0%        22.0%
September 30, 1998        San Antonio, TX      First Lien                8,400             1,949        10.0%        14.0%
September 30, 1998        Galveston, TX        First Lien                3,664             3,664        10.0%        15.0%
September 30, 1998        Ft. Worth, TX        Ptrshp Interests          2,650             2,587        10.5%        16.0%
September 30, 1998        Austin, TX           First Lien                6,325             6,247        10.0%        16.0%
September 30, 1998        Dallas, TX           First Lien                3,015             2,364        10.0%        13.0%
September 30, 1998        Norwood, MA          First Lien                8,765             7,441        10.0%        12.5%
                                                                      --------          --------

                                                                       208,810           111,110
ACFI's Economic Interest                                                (6,461)           (4,345)
                                                                      --------          --------

                                                                      $202,349          $106,765
                                                                      ========          ========
</TABLE>

The Company provides financing through certain real estate loan arrangements
that, because of their nature, qualify either as real estate or joint venture
investments for financial reporting purposes. As of September 30, 1998, loan
investments representing approximately $72,456,000 in aggregate commitments are
accounted for as either real estate or joint venture interests; approximately
$29,697,000 had been advanced to borrowers under the related agreements. For a
discussion of these loan arrangements, see the notes to the consolidated
financial statements in Item 1 above.

At September 30, 1998, the Company's commercial mortgage loan commitments were
concentrated in four states and the District of Columbia: Texas (56%);
Massachusetts (26%); California (12%); Ohio (3%); and Washington, D.C. (3%). The
underlying collateral for these loans was comprised of the following property
types: office (63%); mixed use (13%); multifamily (11%); residential (6%);
industrial (3%); R&D/Bio-Tech (3%); and medical office (1%). Construction loans,
acquisition/rehabilitation loans, acquisition loans, single-family lot
development loans and bridge loans comprised 33%, 31%, 27%, 6% and 3% of the
portfolio, respectively. Eighty-three percent of the portfolio is comprised of
first lien loans while the balance of the portfolio (17%) is secured by second
liens and/or partnership interests. The percentages reflected above are based
upon committed loan amounts and give effect to ACFI's economic interest.

Until the investment portfolio becomes larger, geographic and product type
concentrations are expected. The Company expects to see more diversification
both geographically and by product type as the loan portfolio grows. Geographic
and product type concentrations present additional risks, particularly if there
is a deterioration in the general condition of the 



                                    Page 17
<PAGE>   18

real estate market or in the sub-market in which the loan collateral is located,
or if demand for a particular product type does not meet expectations due to
adverse market conditions that are different from those projected by the
Company. In an effort to reduce concentration risks, the Company is targeting
transactions which will more broadly diversify its investment portfolio.

During the three months ended September 30, 1998, the Company acquired three
commercial mortgage-backed securities at an aggregate purchase price of $22.6
million. As of September 30, 1998, the Company, either directly or through its
unconsolidated subsidiary, holds six commercial mortgage-backed securities
("CMBS") which were acquired at an aggregate purchase price of $37.9 million.
Due to the significant widening of spreads in the CMBS market, the Company
recorded an unrealized loss of $4.3 million on its CMBS portfolio as of
September 30, 1998. As these securities are classified as available for sale,
the unrealized loss was reported as a separate component of shareholders' equity
for financial reporting purposes. The unrealized loss had no impact on the
Company's taxable income or cash flow. Management intends to retain these
investments for the foreseeable future. As of September 30, 1998, CMBS
investments comprised 15% of the Company's aggregate commitments. Excluding the
potential tax effects associated with one of the securities held by the
Company's unconsolidated subsidiary, the weighted average unleveraged yield over
the expected life of these investments is expected to approximate 11.6%.
Including the security held by its unconsolidated subsidiary, the Company's CMBS
investments are summarized as follows (dollars in thousands):

<TABLE>
<CAPTION>
                                                                    Percentage of
                                 Aggregate          Aggregate        Total Based
                 Rating        Amortized Cost      Fair Value       on Fair Value
           ------------------ ----------------- ------------------ ----------------
<S>                           <C>               <C>                <C>
            Double BB-                $4,219             $4,002             12%
            Single B                  19,454             17,253             50%
            Single B-                 14,716             12,833             38%
                                     -------            -------            --- 
                                     $38,389            $34,088            100%
                                     =======            =======            === 
</TABLE>

The Company's estimated returns on its CMBS investments are based upon a number
of assumptions that are subject to certain business and economic risks and
uncertainties including, but not limited to, the timing and magnitude of
prepayments and credit losses on the underlying mortgage loans that may result
from general and/or localized real estate market factors. These risks and
uncertainties are in many ways similar to those affecting the Company's
commercial mortgage loans. These risks and uncertainties may cause the actual
yields to differ materially from expected yields.

During the three months ended September 30, 1998, the Company entered into a
partnership that will ultimately acquire interests in five newly constructed,
grocery-anchored shopping centers in the Dallas/Fort Worth (Texas) area. On
October 23, 1998, the partnership acquired an interest in the first of these
five centers, an 82,730 square foot facility in Arlington, Texas. In connection
with this acquisition, the Company contributed $3.4 million of capital to the
partnership. The acquisitions of the remaining four centers, which are subject
to certain closing conditions, will require an additional equity investment of
approximately $13.5 million. The Company anticipates that the remaining four
centers will be acquired during the second quarter of 1999.

LIQUIDITY AND CAPITAL RESOURCES

The Company's ability to execute its business strategy, particularly the growth
of its investment and loan portfolio, depends to a significant degree on its
ability to obtain additional capital. The Company's principal demands for
liquidity are cash for operations, including funds for its lending activities
and other investments, interest expense associated with its indebtedness, debt
repayments and distributions to its shareholders. In the near term, the
Company's principal sources of liquidity are the funds available under the
Warehouse Line and Repurchase Agreement described below.

Effective as of July 1, 1998, the Company (and certain of its subsidiaries)
entered into a $400 million warehouse facility (the "Warehouse Line") with
Prudential Securities Credit Corporation ("PSCC"). Subject to PSCC's approval on
an asset by asset basis, borrowings under the facility can be used to finance
the Company's structured loan and equity real estate investments. Borrowings
under the Warehouse Line bear interest at rates ranging from LIBOR plus 1% per
annum to LIBOR plus 2% per annum and are secured by a first lien security
interest in all assets funded with proceeds from the Warehouse Line. The
Warehouse Line matures on July 1, 2000. At September 30, 1998, there had been no
borrowings under the Warehouse Line.



                                    Page 18
<PAGE>   19
The Company (and certain of its subsidiaries) also entered into a $100 million
repurchase agreement (the "Repurchase Agreement") with PSCC effective as of July
1, 1998; subsequently, PSCC was replaced by Prudential-Bache International,
Ltd., an affiliate of PSCC, as lender. Borrowings under the Repurchase Agreement
can be used to finance a portion of the Company's portfolio of mortgage-backed
securities. The Repurchase Agreement provides that the Company may borrow a
varying percentage of the market value of the purchased mortgage-backed
securities, depending on the credit quality of such securities. Borrowings under
the Repurchase Agreement bear interest at rates ranging from LIBOR plus 0.20%
per annum to LIBOR plus 1.5% per annum depending upon the advance rate and the
credit quality of the securities being financed. The Repurchase Agreement
matures on June 30, 2000. At September 30, 1998, approximately $5.1 million had
been borrowed under the Repurchase Agreement; these borrowings were fully repaid
on October 23, 1998 with proceeds from the Warehouse Line, thereby eliminating
the potential for collateral margin calls. The weighted average interest rate at
September 30, 1998 was 6.47%.

The Company believes that the funds available under its Warehouse Line and
Repurchase Agreement will be sufficient to meet the Company's liquidity and
committed capital requirements into 1999. To fund future growth, the Company
will need to raise additional funds for operations through future public or
private equity and debt offerings and/or by leveraging its investments,
primarily through additional secured and unsecured financings, and other
borrowing arrangements.

The capital market fluctuations that occurred during the third quarter of 1998
have, at least in the near term, potentially diminished the Company's access to
additional capital and have restricted its ability to expand its asset base.
These capital market fluctuations began in Russia and Asia and grew to include a
global investor flight to low risk investments. During the quarter, spreads on
high yield and mortgage-backed bonds widened significantly resulting in a marked
decline in the market value of CMBS and a general lessening of liquidity for the
lower rated classes of CMBS. Substantial margin calls related to certain hedge
positions were brought on by steep declines in U.S. Treasury rates. The
combination of spread widening and hedge losses created severe liquidity
problems for some companies, including many companies within the mortgage REIT
sector. As of September 30, 1998, no hedging instruments were being utilized by
the Company.

Management currently believes that the dislocation in the capital markets will
not extend long-term; however, its duration is impossible to predict at this
time. In the near term, the Company will be constrained from accessing the
public equity markets. In addition, new issues of long-term public unsecured
debt will be difficult to obtain and, in any event, will likely not be available
to the Company at a reasonable cost. Additional secured debt beyond the
Company's existing Warehouse Line will also be difficult to obtain and may not
be offered at a reasonable cost. Aside from limiting the Company's access to
additional capital in the near term, the Company has been relatively insulated
from the effects of the dislocation in the capital markets. While the Company's
portfolio of CMBS has declined in value, the Company invested in these bonds for
the long term yields that they are expected to produce. Management believes that
the current market dislocation presents significant investment opportunities for
selective acquisitions of CMBS and that the fundamental value of the real estate
mortgages underlying these bonds has been largely unaffected at this time,
although general economic conditions could adversely impact real estate values
in the future.

As a result of these trends, PSCC has indicated to the Company that it will be
much more restrictive in the application of its approval rights under the
Warehouse Line with respect to financing for new investments sought by the
Company. While the Company believes that sufficient availability under the
Warehouse Line and Repurchase Agreement exist to meet all of the Company's
existing commitments, potential restrictions on financing for new investments
will limit future growth.

As a result of these uncertainties, the Company's assets will grow more slowly
than was originally forecast for 1999. However, in view of the uncertainties in
the capital markets, management believes that it is more prudent to maintain low
leverage and greater liquidity. Therefore, it is unlikely that the Company will
add additional assets if such addition were to result in a debt to equity ratio
exceeding 2 to 1. As of September 30, 1998, the Company's debt to equity ratio
was 0.04 to 1. The Company also intends to closely monitor any financing that
may be placed on the Company's existing CMBS portfolio in an effort to minimize
the risk of margin calls.

Despite the uncertainties in the public debt and equity markets, management
believes that there are other potential sources of capital available to entities
like the Company. Management is actively exploring the availability of capital
from these other sources and the costs associated therewith. However, there can
be no assurances that such capital will become available at a reasonable cost.



                                    Page 19
<PAGE>   20
REIT STATUS

Management believes that the Company is operated in a manner that will enable it
to qualify as a REIT for federal income tax purposes. As a REIT, the Company
will not pay income taxes at the trust level on any taxable income which is
distributed to its shareholders, although AMREIT II, Inc., its "Non-Qualified
REIT Subsidiary", may be subject to tax at the corporate level. Qualification
for treatment as a REIT requires the Company to meet certain criteria, including
certain requirements regarding the nature of its ownership, assets, income and
distributions of taxable income. The Company may, however, be subject to tax at
normal corporate rates on any ordinary income or capital gains not distributed.

YEAR 2000 ISSUE

General

Many of the world's computers, software programs and other equipment using
microprocessors or embedded chips currently have date fields that use two digits
rather than four digits to define the applicable year. These computers, programs
and chips may be unable to properly interpret dates beyond the year 1999; for
example, computer software that has date sensitive programming using a two-digit
format may recognize a date using "00" as the year 1900 rather than the year
2000. This inability to properly process dates is commonly referred to as the
"Year 2000 issue," the "Year 2000 problem" or "Millennium Bug." Such errors
could potentially result in a system failure or miscalculation causing
disruptions of operations, including, among other things, a temporary inability
to process transactions or engage in similar normal business activities, which,
in turn, could lead to disruptions in the Company's operations or performance.

All of the Company's information technology infrastructure is provided by the
Manager, and the Manager's systems are supplied by AMRESCO, INC. The Company's
assessments of the cost and timeliness of completion of Year 2000 modifications
set forth below are based on representations made to the Company and the best
estimates of the individuals within or engaged by AMRESCO, INC. charged with
handling the Year 2000 issue, which estimates were derived using numerous
assumptions relating to future events, including, without limitation, the
continued availability of certain internal and external resources and third
party readiness plans. Furthermore, as the AMRESCO, INC. Year 2000 initiative
(described below) progresses, AMRESCO, INC., the Manager and the Company
continue to revise estimates of the likely problems and costs associated with
the Year 2000 issue and to adapt contingency plans. However, there can be no
assurance that any estimate or assumption will prove to be accurate.

The AMRESCO, INC. Year 2000 Initiative

AMRESCO, INC. is conducting a comprehensive Year 2000 initiative with respect to
its internal business-critical systems, including those upon which the Company
depends. This initiative encompasses information technology ("IT") systems and
applications, as well as non-IT systems and equipment with embedded technology,
such as fax machines and telephone systems, which may be impacted by the Year
2000 issue. Business-critical systems encompass internal accounting systems,
including general ledger, accounts payable and financial reporting applications;
cash management systems; loan servicing systems; and decision support systems;
as well as the underlying technology required to support the software. The
initiative includes assessing, remediating or replacing, testing and upgrading
the business-critical IT systems of AMRESCO, INC. with the assistance of a
consulting firm that specializes in Year 2000 readiness. Based upon a review of
the completed and planned stages of the initiative, and the testing done to
date, AMRESCO, INC. does not anticipate any material difficulties in achieving
Year 2000 readiness with respect to its internal business-critical systems, and
the Company has received a written representation from AMRESCO, INC. that
AMRESCO, INC. expects that Year 2000 readiness will be achieved by December 1998
with respect to virtually all its internal business-critical systems used in
connection with the operations of the Manager or the Company.

In addition to the internal IT systems and non-IT systems of AMRESCO, INC., the
Company may be at risk from Year 2000 failures caused by or occurring to third
parties. These third parties can be classified into two groups. The first group
includes borrowers, significant business partners, lenders, vendors and other
service providers with whom the Company, the Manager or AMRESCO, INC. has a
direct contractual relationship. The second group, while encompassing certain
members of the first group, is comprised of third parties providing services or
functions to large segments of society, both domestically and internationally,
such as airlines, utilities and national stock exchanges.



                                    Page 20
<PAGE>   21
As is the case with most other companies, the actions the Company, the Manager
and AMRESCO, INC. can take to avoid any adverse effects from the failure of
companies, particularly those in the second group, to become Year 2000 ready is
extremely limited. However, AMRESCO, INC. is in the process of communicating
with those companies that have significant business relationships with AMRESCO,
INC., the Manager or the Company, particularly those in the first group, to
determine their Year 2000 readiness status and the extent to which AMRESCO,
INC., the Manager or the Company could be affected by any of their Year 2000
readiness issues. In connection with this process, AMRESCO, INC. is seeking to
obtain written representations and other independent confirmations of Year 2000
readiness from the third parties with whom AMRESCO, INC., the Manager or the
Company has material contracts. Responses from all third parties having material
contracts with AMRESCO, INC., the Manager or the Company have not been received.
In addition to contacting these third parties, where there are direct interfaces
between the systems of AMRESCO, INC. and the systems of these third parties in
the first group, AMRESCO, INC. plans to conduct testing in the second quarter of
1999 in conformance with the guidelines of the Federal Financial Institutions
Examination Council. Based on responses received and testing to date, it is not
currently anticipated that AMRESCO, INC., the Manager or the Company will be
materially affected by any third party Year 2000 readiness issues.

For all business-critical systems interfaces, readiness is scheduled to be
achieved by December 31, 1998. Significant third party service providers that
have not completed their Year 2000 initiative by March 31, 1999 are scheduled to
be replaced with comparable firms that are believed to be compliant. AMRESCO,
INC. anticipates that this portion of its Year 2000 initiative will be completed
within the scheduled time periods.

There can be no assurance that the systems of AMRESCO, INC. or those of third
parties will be timely converted. Furthermore, there can be no assurance that a
failure to convert by another company, or a conversion that is not compatible
with the systems of AMRESCO, INC. or those of other companies on which the
systems of AMRESCO, INC. rely, would not have a material adverse effect on the
Company.

Under the terms of the Company's Management Agreement with the Manager, all of
the costs associated with addressing the Company's Year 2000 issue are to be
borne by the Manager. Therefore, the Company does not anticipate that it will
incur material expenditures in connection with any modifications necessary to
achieve Year 2000 readiness.

Potential Risks

In addition to the internal systems of AMRESCO, INC. and the systems and
embedded technology of third parties with whom AMRESCO, INC., the Manager and
the Company do business, there is a general uncertainty regarding the overall
success of global remediation efforts relating to the Year 2000 issue,
including those efforts of providers of services to large segments of society,
as described above in the second group. Due to the interrelationships on a
global scale that may be impacted by the Year 2000 issue, there could be
short-term disruptions in the capital or real estate markets or longer-term
disruptions that would affect the overall economy.

Due to the general uncertainty with respect to how this issue will affect
businesses and governments, it is not possible to list all potential problems or
risks associated with the Year 2000 issue. However, some examples of problems
or risks to the Company that could result from the failure by third parties to
adequately deal with the Year 2000 issue include:

o        in the case of lenders, the potential for liquidity stress due to
         disruptions in funding flows;

o        in the case of exchanges and clearing agents, the potential for funding
         disruptions and settlement failures;


o        in the case of counter parties, accounting and financial difficulties
         to those parties that may expose the Company to increased credit risk;
         and

o        in the case of vendors or providers, service failures or interruptions,
         such as failures of power, telecommunications and the embedded
         technology in building systems (such as HVAC, sprinkler and fire
         suppression, elevators, alarm monitoring and security, and building and
         parking garage access).

                                    Page 21
<PAGE>   22
With respect to the Company's loan portfolios, risks due to the potential
failure of third parties to be ready to deal with the Year 2000 issue include:

o        potential borrower defaults resulting from increased expenses or legal
         claims related to failures of embedded technology in building systems,
         such as HVAC, sprinkler and fire suppression, elevators, alarm
         monitoring and security, and building and parking garage access;

o        potential reductions in collateral value due to failure of one or more
         of the building systems;

o        interruptions in cash flow due to borrowers being unable to obtain
         timely lease payments from tenants or incomplete or inaccurate
         accounting of rents;

o        potential borrower defaults resulting from computer failures of retail 
         systems of major tenants in retail commercial real estate properties
         such as shopping malls and strip shopping centers;

o        construction delays resulting from contractors' failure to be Year 2000
         ready and increased costs of construction associated with upgrading
         building systems to be Year 2000 compliant; and

o        delays in reaching projected occupancy levels due to construction
         delays, interruptions in service or other market factors.

These risks are also applicable to the Company's portfolio of CMBS as these
securities are dependent upon the pool of mortgage loans underlying them. If the
investors in these types of securities demand higher returns in recognition of
these potential risks, the market value of any CMBS portfolio of the Company
also could be adversely affected.

Additionally, the Company has made an equity investment in a partnership that
will ultimately own interests in five to-be-built grocery-anchored shopping
centers. These operations will be subject to many of the risks set forth above.
As construction plans are developed and construction progresses, the Company
will review the measures taken by the developer and general contractor to make
all of the building systems Year 2000 ready. However, there can be no guarantee
that all building systems will be Year 2000 ready upon completion of
construction.

The Company believes that the risks most likely to affect the Company adversely
relate to the failure of third parties, including its borrowers and sources of
capital, to achieve Year 2000 readiness. If its borrowers' systems fail, the
result could be a delay in making payments to the Company or the complete
business failure of such borrowers. The failure, although believed to be
unlikely, of the Company's sources of capital to achieve Year 2000 readiness
could result in the Company being unable to obtain the funds necessary to
continue its normal business operations.

Some of the risks associated with the Year 2000 issue may be mitigated through
insurance maintained or purchased by the Company, its affiliates, its business
partners, borrowers and vendors. However, the scope of insurance coverage in
addressing these potential issues under existing policies has yet to be tested,
and the economic impact on the solvency of the insurers has not been explored.
Therefore, no assurance can be given that insurance coverage will be available
or, if it is available, that it will be available on a cost-effective basis or
that it will cover all or a significant portion of any potential loss.

Business Continuity/Disaster Recovery Plan

AMRESCO, INC. currently has a business continuity/disaster recovery plan that
includes business resumption processes that do not rely on computer systems and
the maintenance of hard copy files, where appropriate. The business
continuity/disaster recovery plan is monitored and updated as potential Year
2000 readiness issues of AMRESCO, INC. and third parties are specifically
identified. Due to the inability to predict all of the potential problems that
may arise in connection with the Year 2000 issue, there can be no assurance
that all contingencies will be adequately addressed by such plan.




                                    Page 22
<PAGE>   23
FORWARD-LOOKING STATEMENTS

Certain statements contained herein are not based on historical facts and are
"forward-looking statements" within the meaning of the Private Securities
Litigation Reform Act of 1995. The Company intends that forward-looking
statements be subject to such Act and any similar state or federal laws.
Forward-looking statements, which are based on various assumptions include
statements regarding the intent, belief or current expectations of the Company,
its Manager, and their respective Trustees or directors and officers, and may be
identified by reference to a future period or periods or by use of
forward-looking terminology such as "intends," "may," "could," "will,"
"believe," "expect," "anticipate," "plan," or similar terms or variations of
those terms or the negative of those terms. Actual results could differ
materially from those set forth in forward-looking statements due to risks,
uncertainties and changes with respect to a variety of factors, including, but
not limited to, international, national, regional or local economic
environments, changes in prevailing interest rates, credit and prepayment risks,
basis and asset/liability risks, spread risk, event risk, conditions which may
affect public securities and debt markets generally or the markets in which the
Company operates, the Year 2000 issue, the availability of and costs associated
with obtaining adequate and timely sources of liquidity, dependence on existing
sources of funding, the size and liquidity of the secondary market for
commercial mortgage-backed securities, geographic or product type concentrations
of assets (temporary or otherwise), other factors generally understood to affect
the real estate acquisition, mortgage and leasing markets and securities
investments, changes in federal income tax laws and regulations, and other risks
described from time to time in the Company's SEC reports and filings, including
its registration statement on Form S-11 and periodic reports on Form 10-Q, Form
8-K and Form 10-K.




                                    Page 23
<PAGE>   24

                           PART II. OTHER INFORMATION

ITEM 2.    CHANGES IN SECURITIES AND USE OF PROCEEDS.

SALE OF SECURITIES

The Company was initially capitalized through the sale of 100 of its common
shares of beneficial interest, par value $.01 per share (the "Common Shares"),
to AMRESCO on February 2, 1998 for $1,000. On February 11, 1998, AMRESCO
contributed additional capital of $25,000 to the Company; no additional shares
were issued to AMRESCO in connection with this contribution. On May 12, 1998,
concurrent with the completion of its IPO of 9,000,000 Common Shares, the
Company sold 1,000,011 Common Shares to Holdings, a member of the AMRESCO Group,
at the IPO price of $15.00 per share, or $15,000,165 in aggregate cash
consideration, pursuant to the Private Placement. The Common Shares sold in the
Private Placement and those sold in connection with the Company's initial
capitalization were sold without registration under the Securities Act in
reliance on the exemption provided by Section 4 (2) thereof.

USE OF PROCEEDS

The Company's Registration Statement (File No. 333-45543) registering the
9,000,000 Common Shares sold in the IPO was declared effective by the Securities
and Exchange Commission on May 6, 1998. The IPO commenced on May 6, 1998 and
closed on May 12, 1998, with the sale of all of the Company's registered shares
at the offering price of $15.00 per share, or $135,000,000 in aggregate gross
proceeds. Prudential Securities Incorporated, Credit Suisse First Boston, ABN
AMRO Incorporated, J.C. Bradford & Co., NationsBanc Montgomery Securities LLC
and Piper Jaffray Inc. served as the principal underwriters for the public
offering. When combined with the aggregate proceeds received from the
unregistered sale of securities to AMRESCO and Holdings totaling $26,000 and
$15,000,165, respectively, the Company's aggregate gross proceeds from the sales
of its Common Shares totaled $150,026,165. From the effective date of the
Registration Statement through September 30, 1998, the Company incurred the
following expenses in connection with the IPO and other sales of securities:

<TABLE>
<S>                                                                               <C>       
              Underwriting discounts and commissions                             $ 7,969,000
              Finders' fees                                                               --
              Expenses paid to or for underwriters (advisory fee)                  1,012,000
              Other expenses                                                       1,328,000
                                                                                 -----------
              Total expenses                                                     $10,309,000
                                                                                 ===========
</TABLE>

After deducting these expenses, net proceeds to the Company totaled
approximately $139,717,000 (inclusive of the 100 shares sold to AMRESCO and the
1,000,011 shares sold to Holdings for aggregate consideration of $15,026,165).
As of September 30, 1998, the Company had fully invested these proceeds. From
the effective date of the Registration Statement through September 30, 1998, the
Company made investments as follows:

<TABLE>
<S>                                                                               <C>        
               Acquisition of mortgage loans                                     $ 25,807,000
               Investments in mortgage loans                                       55,607,000
               Purchase of CMBS                                                    34,480,000
               Investments in real estate                                          17,219,000
               Investments  in  unconsolidated  subsidiary and other
                 real estate ventures                                              15,286,000
                                                                                 ------------
                                                                                 $148,399,000
                                                                                 ============
</TABLE>

All such payments relating to these investments were direct or indirect payments
to others, except for $6,290,000 which was paid to AMRESCO Funding Corporation
("AFC") and $34,292,000 which was paid to AMRESCO Commercial Finance, Inc.
("ACFI") for the acquisition of two and eight loans, respectively. The two loans
acquired from AFC on May 12, 1998 are more fully described in the Company's
Registration Statement (such loans being referred to therein as "Loan One" and
"Loan Four", respectively). The eight loans acquired from ACFI on September 30,
1998 are more fully described in the Company's Current Report on Form 8-K dated
September 30, 1998 (such loans being referred to therein as "Package 1" and
"Package 2", respectively).



                                    Page 24
<PAGE>   25
ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.

     (a)   Exhibits and Exhibit Index

           Exhibit No.

           2.1   Sale and Assignment Agreement by and between AMRESCO Commercial
                 Finance, Inc. and AMREIT I, Inc. dated effective as of
                 September 30, 1998 relating to three loans (filed as Exhibit
                 2.1 to the Registrant's Current Report on Form 8-K dated
                 September 30, 1998, which exhibit is incorporated herein by
                 reference).

           2.2   Sale and Assignment Agreement by and between AMRESCO Commercial
                 Finance, Inc. and AMREIT I, Inc. dated effective as of
                 September 30, 1998 relating to five loans (filed as Exhibit 2.2
                 to the Registrant's Current Report on Form 8-K dated September
                 30, 1998, which exhibit is incorporated herein by reference).

           2.3   Economics Equivalents and Funding Agreement by and between
                 AMRESCO Commercial Finance, Inc. and AMREIT I, Inc. dated
                 effective as of September 30, 1998 (filed as Exhibit 2.3 to the
                 Registrant's Current Report on Form 8-K dated September 30,
                 1998, which exhibit is incorporated herein by reference).

           3.1   Amended and Restated Declaration of Trust of the Registrant
                 (filed as Exhibit 3.1 to the Registrant's Registration
                 Statement on Form S-11 (Registration No. 333-45543), which
                 exhibit is incorporated herein by reference).

           3.2   First Amendment to Amended and Restated Declaration of Trust of
                 the Registrant (filed as Exhibit 3.1 to the Registrant's
                 Current Report on Form 8-K dated May 12, 1998, which exhibit is
                 incorporated herein by reference).

           3.3   Second Amendment to Amended and Restated Declaration of Trust
                 of the Registrant (filed as Exhibit 3.2 to the Registrant's
                 Current Report on Form 8-K dated May 12, 1998, which exhibit is
                 incorporated herein by reference).

           3.4   Form of Bylaws of the Registrant (filed as Exhibit 3.2 to the
                 Registrant's Registration Statement on Form S-11 (Registration
                 No. 333-45543), which exhibit is incorporated herein by
                 reference).

           10.1  Interim Warehouse and Security Agreement dated as of July 1,
                 1998 by and among Prudential Securities Credit Corporation and
                 AMRESCO Capital Trust, AMREIT I, Inc. and AMREIT II, Inc.

           10.2  Master Repurchase Agreement dated as of July 1, 1998 between
                 Prudential-Bache International, Ltd. and AMRESCO Capital
                 Trust, AMREIT CMBS I, Inc., AMREIT RMBS I, Inc. and AMREIT II,
                 Inc.

           11    Computation of Per Share Earnings.

           27    Financial Data Schedule.


     (b)   Reports on Form 8-K. The following reports on Form 8-K were filed 
           with respect to events occurring during the quarterly period for 
           which this report is filed:

           (i)   Form 8-K dated June 19, 1998 and filed with the Commission on
                 July 6, 1998, reporting (a) the origination of a $24,000,000
                 nonrecourse construction loan and the origination of a
                 $45,000,000 nonrecourse acquisition and construction loan under
                 Item 2 of such form and (b) the origination of three other
                 loans under Item 5 of such form.



                                    Page 25
<PAGE>   26
           (ii)  Form 8-K/A filed with the Commission on August 3, 1998,
                 amending Form 8-K dated May 12, 1998, reporting the acquisition
                 of a $7,000,000 nonrecourse loan and a $14,700,000 nonrecourse
                 loan under Item 2 of such form.

           (iii) Form 8-K dated September 30, 1998 and filed with the Commission
                 on October 15, 1998, reporting (a) under Item 2 of such form,
                 the acquisition from an affiliate of the Registrant of (i) a
                 package of loans for a purchase price of approximately
                 $11,313,916 and (ii) another package of loans for a purchase
                 price of approximately $ 22,978,251 and (b) under Item 5 of
                 such form, the origination of four other loans.




                                    Page 26
<PAGE>   27
                                    SIGNATURE


Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.


                                        AMRESCO CAPITAL TRUST
                                        Registrant


Date:  November 13, 1998                By: /s/Thomas J. Andrus
                                            ------------------------------
                                            Thomas J. Andrus
                                            Executive Vice President
                                            and Chief Financial Officer




                                    Page 27
<PAGE>   28
                                 EXHIBIT INDEX


<TABLE>
<CAPTION>
        EXHIBIT    
          NO.    DESCRIPTION
        -------  -----------
<S>              <C>
           2.1   Sale and Assignment Agreement by and between AMRESCO Commercial
                 Finance, Inc. and AMREIT I, Inc. dated effective as of
                 September 30, 1998 relating to three loans (filed as Exhibit
                 2.1 to the Registrant's Current Report on Form 8-K dated
                 September 30, 1998, which exhibit is incorporated herein by
                 reference).

           2.2   Sale and Assignment Agreement by and between AMRESCO Commercial
                 Finance, Inc. and AMREIT I, Inc. dated effective as of
                 September 30, 1998 relating to five loans (filed as Exhibit 2.2
                 to the Registrant's Current Report on Form 8-K dated September
                 30, 1998, which exhibit is incorporated herein by reference).

           2.3   Economics Equivalents and Funding Agreement by and between
                 AMRESCO Commercial Finance, Inc. and AMREIT I, Inc. dated
                 effective as of September 30, 1998 (filed as Exhibit 2.3 to the
                 Registrant's Current Report on Form 8-K dated September 30,
                 1998, which exhibit is incorporated herein by reference).

           3.1   Amended and Restated Declaration of Trust of the Registrant
                 (filed as Exhibit 3.1 to the Registrant's Registration
                 Statement on Form S-11 (Registration No. 333-45543), which
                 exhibit is incorporated herein by reference).

           3.2   First Amendment to Amended and Restated Declaration of Trust of
                 the Registrant (filed as Exhibit 3.1 to the Registrant's
                 Current Report on Form 8-K dated May 12, 1998, which exhibit is
                 incorporated herein by reference).

           3.3   Second Amendment to Amended and Restated Declaration of Trust
                 of the Registrant (filed as Exhibit 3.2 to the Registrant's
                 Current Report on Form 8-K dated May 12, 1998, which exhibit is
                 incorporated herein by reference).

           3.4   Form of Bylaws of the Registrant (filed as Exhibit 3.2 to the
                 Registrant's Registration Statement on Form S-11 (Registration
                 No. 333-45543), which exhibit is incorporated herein by
                 reference).

           10.1  Interim Warehouse and Security Agreement dated as of July 1,
                 1998 by and among Prudential Securities Credit Corporation and
                 AMRESCO Capital Trust, AMREIT I, Inc. and AMREIT II, Inc.

           10.2  Master Repurchase Agreement dated as of July 1, 1998 between
                 Prudential-Bache International, Ltd. and AMRESCO Capital
                 Trust, AMREIT CMBS I, Inc., AMREIT RMBS I, Inc. and AMREIT II,
                 Inc.

           11    Computation of Per Share Earnings.

           27    Financial Data Schedule.
</TABLE>

<PAGE>   1

                                                                   EXHIBIT 10.1

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






                    INTERIM WAREHOUSE AND SECURITY AGREEMENT

                                  by and among

                          PRUDENTIAL SECURITIES CREDIT
                                  CORPORATION
                                   as Lender

                                      and

                             AMRESCO CAPITAL TRUST
                                      and
                                 AMREIT I, INC.
                                      and
                                AMREIT II, INC.
                  as, individually and collectively, Borrower



                            Dated as of July 1, 1998





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


<PAGE>   2


<TABLE>
<CAPTION>

                               TABLE OF CONTENTS
                                                                                                                Page

<S>                        <C>                                                                                  <C>
Section I.                 The Loan.............................................................................  1

Section II.                Loan Files and Custodian.............................................................  9

Section III.               Representations, Warranties and Covenants............................................  9

Section IV.                Mandatory Partial Prepayment of Loan................................................. 13

Section V.                 Release of Loan Files Following Payment of Loan...................................... 15

Section VI.                Servicing............................................................................ 15

Section VII.               No Oral Modifications; Successors and Assigns; Assignment of
                           Collateral........................................................................... 16

Section VIII.              Reports.............................................................................. 16

Section IX.                Events of Default.................................................................... 18

Section X.                 Remedies Upon Default................................................................ 20

Section XI.                Indemnification...................................................................... 20

Section XII.               Periodic Due Diligence Review........................................................ 21

Section XIII.              Power of Attorney.................................................................... 22

Section XIV.               Choice of Law; Agreement Constitutes Security Agreement.............................. 22

Section XV.                Lender May Act Through Affiliates.................................................... 22

Section XVI.               Notices.............................................................................. 22

Section XVII.              Severability......................................................................... 24

Section XVIII.             Counterparts......................................................................... 24

Section XIX.               Additional Borrowers................................................................. 24

Section XX.                No Exclusivity....................................................................... 24

Section XXI.               Joint and Several Liability.......................................................... 24
</TABLE>


                                       i
<PAGE>   3




Appendix I        Certain Definitions

Appendix II       Representations and Warranties

Exhibit A         Form of Secured Note

Exhibit B         Form of Opinion

Exhibit C         Form of Credit Increase Confirmation and Note Amendment

Exhibit D         Form of Funding Notice

Exhibit E         Delivery Obligations Related to Wet-Ink Eligible Assets


                                       ii

<PAGE>   4


                    INTERIM WAREHOUSE AND SECURITY AGREEMENT


         THIS INTERIM WAREHOUSE AND SECURITY AGREEMENT, dated as of July 1,
1998 (as amended or otherwise modified from time to time, this "Agreement") is
by and among PRUDENTIAL SECURITIES CREDIT CORPORATION, a Delaware corporation,
having an office at 1220 N. Market Street, Wilmington, Delaware 19801 (the
"Lender") and AMRESCO CAPITAL TRUST, a Texas real estate investment trust
("ACT"), AMREIT I, INC., a Delaware corporation ("AMREIT I") and AMREIT II,
INC., a Nevada corporation ("AMREIT II"), each having its principal office at
700 North Pearl Street, Suite 2400, Dallas, Texas 75201 (individually and
collectively, the "Borrower").

         WHEREAS, the Lender intends to lend and the Borrower intends to borrow
up to $400,000,000 to provide interim warehouse financing of Eligible Assets
(as defined herein); and

         WHEREAS, the Lender's affiliate, Prudential Securities Incorporated
("PSI") pursuant to the Securitization Agreement (as defined herein) will be
engaged as the placement agent or the underwriter, as the case may be (such
role, the "Manager Role"), for each initial securitization (each such initial
securitization is hereinafter referred to as the "First Securitization")
involving the public or private placement of securities relating to the Pledged
Eligible Assets (as defined herein) (the First Securitization and any
subsequent securitization a "Securitization") to be sponsored by the Borrower
(or by an Affiliate thereof) and collateralized by some or all of the Pledged
Eligible Assets.

         Capitalized terms used herein and not otherwise specifically defined
herein are defined in Appendix I hereto.

         NOW, THEREFORE, in consideration of the premises and for other good
and valuable consideration, the parties hereto hereby agree as follows:

         Section I. The Loan.

         Subject to the terms of this Agreement:

         1. Maximum Loan Amount. The Lender agrees to lend to the Borrower up
to a maximum of $400,000,000 under this Agreement (such borrowing, the "Loan")
to be made in one or more advances (each, an "Advance"); provided, however,
that the aggregate outstanding Advances made in connection with one or more
Construction Loans shall not exceed $150,000,000 at any one time without the
prior written consent of the Lender. The Borrower agrees that the Loan shall be
used to warehouse certain commercial mortgage loans and commercial real estate
assets, including, but not limited to, Wet-Ink Eligible Assets, Mortgage Loans,
Construction Loans, Mezzanine Loans, Bridge Loans, Rehabilitation Loans,
Participating Loans, and Other Real Estate Assets as may be allowed hereunder
or as otherwise approved in writing by the Lender (all of the foregoing
described loans and other assets, collectively, "Eligible Assets"), provided
that all Eligible Assets have been originated in accordance with the


                                       1
<PAGE>   5


Borrower's approved underwriting guidelines or otherwise have been approved by
the Lender and such Eligible Assets are eligible to be included in a
Securitization or other exit strategy, in each case as reasonably determined by
Lender. The Eligible Assets to be pledged to the Lender hereunder shall be
identified by the Borrower to the Lender in writing from time to time. Any
Eligible Asset for which an Advance is made hereunder is hereinafter referred
to as a "Pledged Eligible Asset."

         2. Advances. (a) Each Advance shall be made, pursuant to the terms of
this Agreement on a date prior to the Maturity Date referred to below (each
such date, a "Funding Date"); provided that:

         (i)    not later than (A) five Business Days prior to the proposed
                Funding Date for an Initial Advance, the Borrower shall deliver
                to the Lender a written underwriting transmittal in form
                satisfactory to Lender (an "Underwriting Transmittal") for each
                Eligible Asset proposed to be pledged in connection with such
                Initial Advance, and (B) two Business Days prior to the
                proposed Funding Date for an Initial Advance, the Borrower
                shall deliver to the Lender (i) a written notice (a "Funding
                Notice") in the form of Exhibit D hereto and (ii) a schedule,
                via facsimile, in a mutually satisfactory form to be agreed
                upon between the Borrower and the Lender, detailing certain
                specified characteristics of the Eligible Assets proposed to be
                pledged in connection with such Initial Advance (each such
                schedule, a "Commercial Loan/Asset Schedule");

         (ii)   the representations, warranties and covenants of the Borrower
                set forth in this Agreement shall be true and correct on and as
                of such Funding Date as if made on and as of such date;

         (iii)  no Event of Default shall have occurred and be continuing or
                would exist after the making of the Advance on such Funding
                Date;

         (iv)   the Lender shall have received (A) in connection with each
                Initial Advance other than an Advance relating to a Wet-Ink
                Eligible Asset, by no later than 12:00 noon (New York City
                time) on the related Funding Date, a certificate from the
                Custodian referred to below to the effect that it has reviewed
                the loan files relating to the Eligible Assets being pledged in
                connection with the Advance being made on such Funding Date and
                has found no material deficiencies in such loan files (the
                "Custodian's Certification") and (B) prior to the first Advance
                under this Agreement relating to a Pledged Eligible Asset, one
                or more legal opinion(s) from counsel (which may be in-house
                counsel) to the Borrower in the form of Exhibit B attached
                hereto and an executed copy of the Secured Note in the form of
                Exhibit A attached hereto;

         (v)    for Eligible Assets other than Wet-Ink Eligible Assets, the
                Borrower shall have delivered or caused to be delivered to the
                Custodian all required documents with respect to the Eligible
                Assets being pledged to the Lender hereunder on such


                                       2
<PAGE>   6


                Funding Date and for Wet-Ink Eligible Assets, the Borrower
                shall deliver or cause to be delivered to the Custodian all
                required documents with respect to such Wet- Ink Eligible
                Assets in accordance with the time frames and as specified in
                Exhibit E attached hereto;

         (vi)   for Wet-Ink Eligible Assets, the Borrower shall have delivered
                facsimile copies of the following documents, each of which
                shall have been deposited in escrow with the title company: the
                certification that the Borrower has received all loan documents
                described in the closing instruction letter to the title
                company; the executed promissory note with an assignment of
                such note from Borrower to Lender; an assignment of the
                mortgage from Borrower to Lender; and a signed copy of the
                closing instruction letter in a form mutually agreeable to
                Borrower and Lender.

         (vii)  prior to the first Advance under this Agreement relating to a
                Pledged Eligible Asset, the Lender shall have received a
                complete and up-to-date copy of the Borrower's underwriting
                guidelines and closing procedures and Lender shall have
                approved such guidelines and closing procedures and, prior to
                each Advance, the Lender shall have approved all changes or
                modifications thereto, if any, that, in the reasonable judgment
                of the Lender, may result in a material relaxation of the
                standards or requirements contained in Borrower's underwriting
                guidelines or the closing procedures;

         (viii) prior to the first Advance under this Agreement relating to a
                Pledged Eligible Asset, the Lender shall have received a
                Secretary's Certificate of each Borrower, with copies of (A)
                ACT's Declaration of Trust and as to AMREIT I and AMREIT II,
                each such Borrower's respective certificate of incorporation,
                (B) the Borrowers' by-laws, and (c) a good standing certificate
                for each of the Borrowers (other than ACT);

         (ix)   with respect to each Eligible Asset other than Wet-Ink Eligible
                Assets to be funded on each Funding Date, Lender shall have
                given its prior approval to allow an Advance with respect to
                such Eligible Asset and, to the extent not otherwise specified
                in this Agreement, established an Advance Rate for such
                Eligible Asset;

         (x)    with respect to any Advance relating to Pledged Eligible Assets
                after the Initial Advance, Lender shall have received (a) a
                Funding Notice at least two Business Days prior to the date
                requested for funding such Advance, and (b) no change shall
                have occurred with respect to any material fact contained in
                the Underwriting Transmittal relating to the Pledged Eligible
                Asset; and

         (xi)   to the extent described in Section IV(c) hereof, no notice
                described in said Section IV(c) shall have been received by the
                Lender.


                                       3
<PAGE>   7

         (b) On any Funding Date relating to a Wet-Ink Eligible Asset, Lender
will make an Advance for the amount requested by Borrower in a Funding Notice
that includes a representation and warranty that such Wet-Ink Eligible Asset
(i) has been underwritten in general accordance with Borrower's underwriting
guidelines or meets current market parameters for securitization of such
Wet-Ink Eligible Asset and (ii) is not a Construction Loan, provided, however,
that the Advance Rate with respect to any such Advance shall be (x) 70% for any
Wet-Ink Eligible Asset with a committed loan or investment amount of
$25,000,000 or less and (Y) 50% for any Wet-Ink Eligible Asset with a committed
loan or investment amount greater than $25,000,000 and provided, further, that
the maximum amount of Advances outstanding at any one time that the Lender has
either already funded or committed to fund without Lender's approval shall not
exceed $50,000,000.

         (c) Lender agrees to approve or disapprove any Eligible Asset within
five Business Days of receipt by Lender of the Underwriting Transmittal and the
information and documents required in Section I(2); provided, however, that
Lender shall have no obligation to make the first Advance under this Agreement
in connection with any Funding Notice until Lender or Custodian, as applicable,
shall also have received the documents required in Sections I(2)(I), (iv)(B),
(vii) and (viii). Lender shall approve or disapprove such Eligible Asset within
five Business Days and shall promptly confirm in writing any such decision not
to finance such Eligible Loan. To the extent that an Advance has been made
under Section (I)(2)(b) with respect to a Wet-Ink Eligible Asset, Lender shall
fund the difference between an Advance for such Wet-Ink Eligible Asset
determined in accordance with the provisions of Section I(3)(c) and the amount
of the Advance previously made with respect to such Asset within two Business
Days of a request therefor from Borrower.

         (d) Construction Loans and Other Real Estate Assets will be evaluated
on an individual basis, with no minimum Advance Rate or Advanced Amount being
committed to by Lender; provided, however, if approved by Lender for funding,
the Advance Rate applicable to any Construction Loan or Other Real Estate Asset
shall be not less than 50% of Budgeted Costs (as defined herein) (the "Minimum
Advance Rate"). Notwithstanding the amount advanced by Borrower to the
underlying mortgagor/borrower on a Construction Loan or Other Real Estate
Asset, the only portion thereof that will qualify for consideration of an
Advance by Lender is that portion representing the total construction budget
(including interest carry and budgeted soft costs, but excluding any developer
profit to the borrower or any affiliate of the borrower or the cost of any land
in excess of the purchase price thereof) of the project or other asset, as
applicable (collectively, "Budgeted Costs"), as further described in the
underwriting guidelines. The Maximum Advanced Amount on Construction Loans will
not exceed (i) 75% of Budgeted Costs where the underlying mortgagor/borrower is
funding 5% or more of Budgeted Costs or (ii) 71.25% of the Budgeted Costs where
the underlying mortgagor/borrower is funding less than 5% of Budgeted Costs.
Lender shall not be obligated to make an Advance relating to a Construction
Loan or Other Real Estate Assets more frequently than once in any calendar
month, nor to make any Advance prior to Borrower and/or the underlying
mortgagor/borrower having funded an amount which in the aggregate equals the
difference between (x) Budgeted Costs approved by Lender and (y) the approved
Advanced Amount.


                                       4
<PAGE>   8


         (e) For any Pledged Eligible Asset with a Debt Service Coverage Ratio
of less than 1.0, the Advance Rate for such Pledged Eligible Asset shall not
exceed 80% of the Market Value of the loan and shall be deemed to be under
Advance Rate Schedule A of Table I for purposes of determining the Applicable
Interest Rate Spread.

         (f) In the event that Lender does not give its approval to any
Eligible Asset for which an Advance is requested hereunder, or the Lender
approves such Eligible Asset for an Advanced Amount or with an Advance Rate
less than that requested by Borrower, Lender will make a good faith effort to
review and discuss with Borrower the circumstances causing Lender to disapprove
the proposed Eligible Asset or reduce the Advanced Amount or Advance Rate in
order to try to resolve any differences between Lender and Borrower. The
provisions of this Section 2(f) shall not impose any affirmative obligation on
the part of Lender to resolve such differences.

         3. Interest; Facilities Fee.

         (a) The Loan shall accrue interest daily on its outstanding principal
amount, with interest calculated for the actual number of days elapsed based on
a 360-day year. The interest rate (the "Interest Rate") on the Loan shall be
(except as otherwise provided in Section X(D) hereof) the Applicable Interest
Rate Spread plus LIBOR as determined by Lender as of 11:00 a.m. New York time
on the Eurodollar Business Day immediately preceding each of (i) the related
Funding Date and (ii) the first day of each succeeding calendar month. Interest
which accrues during each calendar month shall be payable on the fifth Business
Day of the following month with any outstanding interest due and payable in its
entirety on the Maturity Date or, if extended, the Extended Maturity Date, or
if earlier, the date of termination of this Agreement. "LIBOR" means (i) the
rate (expressed as a percentage per annum) for one-month deposit in U.S.
dollars that appears on Telerate Page 3750 as of 11:00 a.m., New York City time
on the applicable Eurodollar Business Day for such period or (ii) if such rate
does not appear on Telerate Page 3750 as of 11:00 a.m. New York City time, on
the applicable Eurodollar Business Day, the rate (expressed as a percentage per
annum) for one-month deposit in U.S. dollars as reported by Morgan Guaranty
Trust Company of New York or its successor(or such other prime bank in the
London Interbank market as Lender shall designate). "Eurodollar Business Day"
means a Business Day in New York on which commercial banks are open for
international business (including dealings in deposits in U.S. dollars) in
London.

         (b) The Applicable Interest Rate Spread shall mean, as to each Pledged
Eligible Asset, the applicable basis point spread ("BPS") determined by taking
the LTV for the Eligible Asset and the Applicable Interest Rate Spread
corresponding to such LTV from the following Table I based upon the Advance
Rate Schedule selected by Borrower:


                                       5
<PAGE>   9


                                    TABLE I
                        APPLICABLE INTEREST RATE SPREAD

<TABLE>
<CAPTION>

                                               Basis Point Spread                   Basis Point Spread
            Maximum LTV                     Advance Rate Schedule A              Advance Rate Schedule B
            -----------                     -----------------------              -----------------------
<S>         <C>                             <C>                                  <C>    
                80%                                 100 BPS                              100 BPS

                85%                                 110 BPS                              100 BPS

                90%                                 125 BPS                              100 BPS

                95%                                 150 BPS                              100 BPS

               100%                                 150 BPS                              100 BPS
</TABLE>

         Notwithstanding the foregoing, during any time that the cumulative
balance of all Advanced Amounts outstanding on Construction Loans exceeds
$60,000,000 ("Tranche B Floor"), the Applicable Interest Rate Spread shall mean
the following:

<TABLE>
<CAPTION>

        Advanced Amount                          Applicable Interest Rate Spread
        ---------------                          -------------------------------
<S>                                         <C>                                                                            
Tranche A = $0-$60,000,000                  X = Determined in accordance with Table I above

Tranche B - In excess of                    Y = 200 BPS
            $60,000,000
</TABLE>


         The initial Applicable Interest Rate Spread will be determined as to
an Advance related to a Construction Loan on the applicable Funding Date based
on the cumulative balance of all Advanced Amounts related to Construction Loans
as of such date, and will be adjusted, if mandated by the provisions below, on
the first day of each succeeding calendar month based on the cumulative balance
of all Advanced Amounts related to Construction Loans as of such date. For
example: On June 15, the cumulative balance of all Advanced Amounts related to
Construction Loans is $50,000,000. On June 16, an additional Advance of
$20,000,000 is made and the cumulative balance increases to $70,000,000. The
initial Applicable Interest Rate Spread on $10,000,000 of such Advance (Tranche
A) is X, and Y on the other $10,000,000 (Tranche B). If the cumulative balance
of all Advanced Amounts related to Construction Loans is $65,000,000 on July 1,
the Applicable Interest Rate Spread on $5,000,000 of the $10,000,000 Tranche B
portion of such Advance described above is adjusted to X, such that $15,000,000
of such Advance is then allocated to Tranche A, and the Applicable Interest
Rate Spread on the remaining $5,000,000 continues to be Y and that portion of
the Advance continues to be allocated to Tranche B. If on August 1, the
cumulative balance of all Advanced Amounts related to Construction Loans is
$30,000,000, the Applicable Interest Rate Spread on all related Advances will
be X.


                                       6

<PAGE>   10


         The amount of each Advance with respect to a Pledged Eligible Asset
(such amount, the "Advanced Amount") shall equal the amount agreed upon by
Lender and Borrower, provided, however that for Construction Loans and Other
Real Estate Assets, the Advance Amount shall not be less than the Minimum
Advance Rate. The obligation to fund any Advance Amount on Loans with more than
one Advance shall not arise until the borrower/mortgagor has funded the portion
of Budgeted Costs required to be funded by the borrower/mortgagor and the
Borrower has funded the difference between the Advanced Amount and the amount
of the Pledged Eligible Asset, provided, however, that the Advanced Amount,
when added to the sum of all prior Advances relating to such Pledged Eligible
Asset shall not exceed the lesser of (i) for Construction Loans, 75% of the
Budgeted Costs, or (ii) the product obtained by multiplying the Market Value
(or if less, the par amount of such Pledged Eligible Asset) by the Advance
Rate; or (iii) the Eligible Asset Value of such Pledged Eligible Asset.

         (c) For purposes of this Agreement:

         Advance Rate means, with respect to each Eligible Asset (excluding
Construction Loans and other Real Estate Assets and subject to the terms of the
immediately succeeding paragraph), the applicable rate determined in accordance
with the following Table II:

<TABLE>
<CAPTION>

                                    TABLE II

                            APPLICABLE ADVANCE RATE


                                            Advance Rate Schedule A              Advance Rate Schedule B
                                                         ----------                           ----------
            Maximum LTV

<S>         <C>                             <C>                                  <C>
                80%                                   95%                                  95%

                85%                                   93%                                  87%

                90%                                   90%                                  80%

                95%                                   85%                                  75%

               100%                                   80%                                  70%

</TABLE>

         Notwithstanding the foregoing, for any Pledged Eligible Asset with a
Debt Service Coverage Ratio of less than 1.0, the Advance Rate for such Pledged
Eligible Asset shall not exceed 80% of the Market Value of the Pledged Eligible
Asset and shall be deemed to be under Advance Rate Schedule A of Table I for
purposes of determining the Applicable Interest Rate Spread.

         4. Maturity and Prepayment. (a) The Loan evidenced hereby shall mature
on the Maturity Date (or if extended, the Extended Maturity Date) and all
amounts outstanding hereunder shall be due and payable on each Maturity Date or
Extended Maturity Date. If the 


                                       7
<PAGE>   11


Loan is not extended by means of a Credit Increase Confirmation and Note
Amendment, the Loan shall immediately and automatically become due and payable
without any further action by the Lender on the Maturity Date or any Extended
Maturity Date, and in the event of non-payment in full on such Maturity Date or
Extended Maturity Date the Lender may exercise all rights and remedies
available to it as the holder of a first perfected security interest under the
Uniform Commercial Code of the State of New York (the "New York UCC").
Notwithstanding the foregoing, unless otherwise extended in writing by Lender,
all Advances made with respect to any Pledged Eligible Asset and any accrued
and unpaid interest thereon are due and payable in full on or before the
earlier of this Maturity Date and the date which is 9 months after the Funding
of the Initial Advance with respect to such Pledged Eligible Asset, provided,
however, such period shall be 18 months for Advances made within 9 months of
the effective date of this Agreement, unless such date is extended by the
Lender, in its sole discretion.

         (b) The Loan is pre-payable at any time without premium or penalty, in
whole or in part; provided, that in connection with any prepayment of the Loan
in part (other than any prepayment pursuant to Section I(4)(a), Section IV(A)
or (B) or any prepayment resulting from a payment in full of the Pledged
Eligible Asset by the underlying borrower, in which case such Pledged Eligible
Assets shall be released by the Lender upon payment in full of the related
Advance), Pledged Eligible Assets may not be removed from this facility with
the result that, in the Lender's sole discretion a Collateral Deficiency
Situation would then exist unless the Borrower cures such Collateral Deficiency
Situation in accordance with the provisions of Section IV(D). If the Borrower
intends to prepay the Loan in whole or in substantial part from a source other
than the proceeds of a Securitization, payment in full by the underlying
borrower, or as a result of some other exit strategy approved by Lender, the
Borrower shall give two Business Days' written notice to the Lender. Any
principal repayments received from any underlying borrower shall be paid
directly to the Lender in an amount that equals the Advance Rate applicable to
such Pledged Eligible Asset times the principal repayment; provided, however,
at the Borrower's written election and unless otherwise provided to the
contrary by Lender, any principal repayments received by the Borrower may be
applied against any unfunded Advance Amount applicable to a Pledged Eligible
Asset which the Lender is otherwise obligated to advance to Borrower in
accordance with this Agreement. Any written notice by the Borrower with respect
to such scheduled amortization payments shall specify which Pledged Eligible
Asset such prepayment is being applied towards. Any amounts pre-paid under this
Agreement prior to each Maturity Date may be re-borrowed, subject to the terms
and conditions of this Agreement, until such Maturity Date.

         In the event that the Loan is extended beyond its then scheduled
Maturity Date by means of a Credit Increase Confirmation and Note Amendment,
the factors set forth in the definitions of "Advanced Amount," "Collateral
Deficiency Situation" and "Restoration Amount" may be revised by the Lender in
its sole and reasonable discretion.

         5. Break-up Fee. Subject to the terms and conditions of the
Securitization Agreement, Lender may be entitled to a break-up fee with respect
to the disposition of Pledged Eligible Assets, including securitizations
involving such assets as well as the sale and transfer of such assets.


                                       8

<PAGE>   12


         6. Secured Note. The Loan shall be evidenced by the secured promissory
note of the Borrower in the form attached hereto as Exhibit A (the "Secured
Note").

         Section II. Loan Files and Custodian. The Borrower shall deliver to
Bank One, Texas, N.A., as custodian on behalf of the Lender, or such other
custodian that may be mutually agreeable to the Lender and the Borrower from
time to time (the "Custodian"), with respect to each Pledged Eligible Asset,
the documents and instruments listed in Section 2 of that certain Custodial
Agreement, dated as of July 1, 1998 (as amended and modified from time to time,
the "Custodial Agreement"), among the Lender, the Borrower and the Custodian.
The Pledged Eligible Assets, the documents and instruments evidencing and
relating to the Pledged Eligible Assets (collectively, the "Commercial
Loan/Asset Files"), the collateral securing such Pledged Eligible Assets,
together with any proceeds thereof, are hereinafter referred to as the
"Collateral". The Borrower hereby pledges all of its right, title and interest
in and to the Collateral to the Lender to secure the repayment of principal of
and interest on the Loan and all other amounts owing by the Borrower to the
Lender hereunder or under any other agreement or arrangement now existing or
hereinafter entered into among such parties (collectively, the "Secured
Obligations").

         Section III. Representations, Warranties and Covenants.

         A. The Borrower represents and warrants to the Lender that, except as
otherwise disclosed and approved by Lender:

         1. Each Borrower has been duly organized and is validly existing as
(i) with respect to ACT, a real estate investment trust duly organized under
the laws of the State of Texas, (ii) with respect to AMREIT I, a corporation
duly organized and in good standing under the laws of the State of Delaware,
and (iii) with respect to AMREIT II, a corporation duly organized and in good
standing under the laws of the State of Nevada.

         2. Each Borrower is duly licensed or is otherwise qualified in each
state in which it transacts business to the extent required under applicable
law except where the failure to take such action would not (either individually
or in the aggregate) have a Material Adverse Effect and is not in default of
such state's applicable laws, rules and regulations. Each Borrower has the
requisite power and authority and legal right to own and grant a lien on all of
its right, title and interest in and to the Collateral, and to execute and
deliver, engage in the transactions contemplated by, and perform and observe
the terms and conditions of, this Agreement, the Custodial Agreement and the
Secured Note.

         3. At all times after the Custodian has received a Pledged Eligible
Asset from the Borrower and until payment in full of the Loan, a Borrower will
not knowingly and intentionally commit any act in violation of applicable laws,
or regulations promulgated with respect thereto.

         4. Each Borrower is solvent and no condition exists under any
mortgage, borrowing agreement or other instrument or agreement pertaining to
indebtedness for borrowed money to which any Borrower is a party which (either
individually or in the aggregate) has caused, or 


                                       9

<PAGE>   13


would be reasonably likely to cause, a Material Adverse Effect, and the
execution, delivery and performance by the Borrowers of this Agreement, the
Secured Note and the Custodial Agreement do not conflict with any term or
provision of the declaration of trust or certificate of incorporation, as
applicable, or by-laws of the Borrowers or any law, rule, regulation, order,
judgment, writ, injunction or decree applicable to the respective Borrowers of
any court, regulatory body, administrative agency or governmental body having
jurisdiction over the Borrowers and will not result in any violation of any
such mortgage, instrument or agreement.

         5. All financial statements or certificates of any Borrower, any
Affiliate of the Borrowers or any of its officers furnished to the Lender are
true and complete in all material respects and do not omit to disclose any
material liabilities or other facts relevant to the Borrowers' or such
Affiliate's condition. All such financial statements (other than any financial
statements prepared to show Borrower's taxable income) have been prepared in
accordance with GAAP; provided, that interim financial statements shall not be
required to and may not include footnotes.

         6. No consent, approval, authorization or order of, registration or
filing with, or notice to any governmental authority or court is required under
 applicable law in connection with the execution, delivery and performance by
any Borrower of this Agreement, the Secured Note or the Custodial Agreement.

         7. Except as otherwise disclosed to and approved by Lender prior to
 the Initial Advance or disclosed to Lender for clause (C) below, there is no
action, proceeding or investigation pending with respect to which any Borrower
has received service of process or, to the best of any Borrower's knowledge,
threatened against it before any court, administrative agency or other tribunal
(A) asserting the invalidity of this Agreement, the Secured Note or the
Custodial Agreement, (B) seeking to prevent the consummation of any of the
transactions contemplated by this Agreement, the Secured Note or the Custodial
Agreement, or (C) which if determined against any Borrower would materially and
adversely affect the validity or collectability of the Pledged Eligible Assets
or the performance by the Borrower of its obligations under, or the validity or
enforceability of, this Agreement, the Secured Note or the Custodial Agreement.

         8. Except as otherwise disclosed to and approved by Lender prior to
the Initial Advance, and, after the Initial Advance, as disclosed to Lender
from time to time (and subject to Lender's rights hereunder to declare a
Collateral Deficiency Situation), there is no action, proceeding or
investigation pending with respect to which any Borrower has received service
of process, or to the best of Borrower's knowledge, threatened against it
before any court, administrative agency or other tribunal challenging the
enforceability of any material mortgage loan document relating to a Pledged
Eligible Asset or raising a defense to the exercise of any remedies under such
mortgage loan documents.

         9. Except as otherwise disclosed to and approved by Lender, no event
has occurred which has caused a Material Adverse Effect since the date set
forth in the financial statements supplied to the Lender.


                                      10
<PAGE>   14


         10. This Agreement, the Secured Note and the Custodial Agreement have
been duly authorized, executed and delivered by each Borrower, all requisite
trust or corporate action, as applicable, having been taken, and each is valid,
binding and enforceable against the respective Borrower in accordance with its
terms except as such enforcement may be affected by bankruptcy, insolvency,
moratorium, reorganization, fraudulent conveyance, redemption or other similar
laws affecting the enforcement of creditor's rights generally, or by general
principles of equity.

         B. With respect to every Pledged Eligible Asset, the Borrower
represents and warrants to the Lender that except as otherwise disclosed to and
approved by Lender prior to the Initial Advance:

         1. Such Pledged Eligible Asset and all accompanying collateral
documents obtained and required to be obtained in connection with the Pledged
Eligible Assets are complete and authentic and all signatures thereon are
genuine.

         2. Such Pledged Eligible Asset arose from a bona fide loan or
contract, as applicable, complying in all material respects with all applicable
State and Federal laws and regulations, and is not subject to any valid
defense, set-off or counterclaim.

         3. Except as set forth in Section III(B)(9) below, no default has
occurred in any provisions of such Pledged Eligible Asset.

         4. With respect to such Pledged Eligible Asset, all amounts
represented to be payable on the related Promissory Note or other contract are,
in fact, payable pursuant to the provisions of such Promissory Note or other
contract.

         5. To the best of the Borrower's knowledge, any property subject to
any security interest given in connection with such Pledged Eligible Asset is
not subject to any other encumbrances other than "permitted encumbrances" that
may be allowed under the Borrower's underwriting guidelines approved by the
Lender or as described in the Underwriting Transmittal.

         6. The Borrower holds good and indefeasible title to, and is the sole
owner of, such Pledged Eligible Asset and as of the related Funding Date, such
Pledged Eligible Asset is not subject to any liens, charges, mortgages,
encumbrances or rights of any person other than Lender except (a) such liens
that are to be released simultaneously with the pledge to the Lender hereunder
or (b) as has otherwise been approved by the Lender in writing.

         7. Each Pledged Eligible Asset conforms to the description thereof as
set forth on the related Commercial Loan/Asset Schedule delivered to the
Custodian and the Lender.

         8. All applicable disclosures required by the Real Estate Settlement
Procedures Act, by Regulation X promulgated thereunder and by Regulation Z of
the Board of Governors of the Federal Reserve System promulgated pursuant to
the statute commonly known as the Truth-in-



                                      11
<PAGE>   15
Lending Act and the Notice of the Right of Rescission required by said statute
and regulation have been properly made and given.

         9. Except as otherwise disclosed in the Underwriting Transmittal, as
of the first Funding Date under this Agreement or any subsequent Funding Date,
such Pledged Eligible Asset is not 31 or more days delinquent as of the last
payment due date for such Pledged Eligible Asset and since inception such
Pledged Eligible Asset has not been 31 or more days delinquent on more than one
occasion.

         10. The Pledged Eligible Assets do not have characteristics which are
materially worse than those of other similar Eligible Assets financed by the
Borrower during the twelve-month period preceding the first Funding Date under
this Agreement.

         11. To the extent applicable, the representations and warranties set
forth in Appendix II are true in all material respects as to the Pledged
Eligible Assets as of the date of closing of each such Pledged Eligible Asset
except as disclosed in the related Underwriting Transmittal prepared and
delivered by the Borrower.

         12. Each Pledged Eligible Asset was originated pursuant to the
Borrower's written underwriting guidelines (including any amendments and
modifications thereto) heretofore provided to, and approved by, the Lender,
except for such material exceptions which have been disclosed to, and where
required hereunder pre-approved by, the Lender in the Underwriting Transmittal.

         13. On the applicable Funding Date for any Advance funded pursuant to
Section I(2)(b) without the Lender's approval as provided in such section,
Borrower will have sufficient cash, cash-equivalent reserves or additional
borrowing capacity through an alternate borrowing facility to repay the amount
of such Advance if Lender determines in its reasonable judgment that such
Pledged Eligible Asset does not meet the Borrower's underwriting guidelines.

         C. The Borrower covenants with the Lender that, during the term of
this facility:

         1. Tangible Net Worth. ACT, on a consolidated basis, shall maintain
Tangible Net Worth and a schedule showing Tangible Net Worth (and shall deliver
prior to the first Advance under this Agreement, a schedule showing Tangible
Net Worth) in an amount not less than the sum of (i) $100 million, plus (ii)
seventy-five percent (75%) of the net cash proceeds of any equity subsequently
raised by Borrower in any public or private offering, as of the last day of any
calendar quarter.

         2. REIT Status. ACT shall conduct its business so as to qualify as a
real estate investment trust ("REIT") as defined in Section 856 of the Code,
shall elect to be taxed as a REIT for its taxable year ending December 31,
1998. The Borrower does not know of any currently existing event or condition
which would cause or is reasonably likely to cause the Company to fail to
qualify as a REIT. If Borrower does, however, at any point decide to forego
qualification as a REIT under the Code, the Lender shall have no further
obligation to fund

                                      12
<PAGE>   16
additional Advances, provided, however, that all Advances outstanding shall not
be accelerated solely for failure of this covenant.

         3. Underwriter. Subject to the provisions of Section I(5), PSI shall
have the right to be engaged in the Manager Role during the term of this
Agreement as provided in the Securitization Agreement.

         4. Licenses. With respect to each state in which the Borrower is not
licensed or otherwise qualified to do business, upon (i) meeting the
requirements which make it subject to such licensing or qualification in any
such state or (ii) the advice of counsel that the Borrower become licensed or
qualified, the Borrower shall either (x) become licensed or otherwise become
qualified to do business in each such state or (y) cease doing business in such
state relating to Pledged Eligible Assets subject to this Agreement except in
either instance described in (x) or (y) the failure to take such action would
not (either individually or in the aggregate) have a Material Adverse Effect.

         5. Coverage Ratio. ACT, on a consolidated basis, shall not permit the
Coverage Ratio at the end of any calendar quarter to be less than 1.4 to 1.

         6. Leverage Ratio. The Total Indebtedness of Borrower shall not
exceed, at the end of any calendar quarter, 400% of shareholders' equity, as
determined in accordance with GAAP.

         7. Delivery of Documents. If requested by lender the Borrower will
deliver to Lender copies of each of the documents to be delivered to the
custodian under the Custodial Agreement and the Lender shall be entitled to
rely on each of the representations and warranties in favor of the Custodian
contained therein.

         8. Standard Loan Documents. The Borrower will use, or cause to be
used, standard loan documents for each Pledged Eligible Asset, in form and
substance satisfactory to the Lender, modified, as necessary in the reasonable
opinion of Borrower and consistent with institutional lending documentation to
conform to terms of the transaction involved, provided that such loan documents
contain customary provisions in institutional loan documents protective of
Lender's interests under such loan documents and which are adequate for the
realization against the collateral securing the Mortgage Loan, subject to any
limitations imposed by (a) bankruptcy, reorganization, fraudulent conveyance,
moratorium, redemption or other similar laws affecting the enforcement of
creditor's rights generally and (b) general equity principles (regardless of
whether such enforcement is considered in a proceeding in equity or in law).

         Section IV. Mandatory Partial Prepayment of Loan.

         A. Upon discovery by the Borrower or the Lender of any breach of any
of the representations, warranties or covenants set forth in this Agreement,
the party discovering such breach shall promptly give notice of such discovery
to the other. The Lender has the right to require, in its unreviewable
discretion, the Borrower to repay the Loan in part with respect to 


                                      13
<PAGE>   17


any Pledged Eligible Asset (i) as to which there has been a material breach of
one or more of the representations, warranties or covenants listed in Section
III(B) preceding (notwithstanding any qualification therein as to the
Borrower's knowledge) or (ii) which is not a Construction Loan, Rehabilitation
Loan, a Mezzanine Loan or Other Real Estate Asset and is determined by the
Lender to be unacceptable for inclusion in any Securitization.

         B. If any Pledged Eligible Asset, as indicated on any Supplemental
Commercial Loan/Asset Schedule delivered pursuant to Section VII(A) hereof or
otherwise, becomes 31 or more days delinquent, Lender may require the Borrower
to prepay the Loan in part with respect to such Pledged Eligible Asset, or,
with the Lender's consent, deliver a qualifying substitute Eligible Asset in
its place. Any such Pledged Eligible Asset which becomes 31 or more days
delinquent will be subject to an immediate re-determination of its Market
Value. At the request of the Borrower, upon delivery of a qualifying substitute
Eligible Asset or payment in full of all Advances related to such delinquent
Pledged Eligible Asset, the Lender agrees to cause to be released from the lien
hereof the Pledged Eligible Asset and the documents described as Mortgage
Documents in the Custodial Agreement.

         C. If, on any date other than a Funding Date, the Lender determines
that a Collateral Deficiency Situation exists, the Lender shall so notify the
Borrower, and the Borrower, within ten Business Days (five (5) Business Days to
the extent the Collateral Deficiency Situation relates to a Pledged Eligible
Asset which was not subject to Lender's separate approval rights as provided in
Section I(2)(b)), shall either (i) pay to the Lender the Restoration Amount or
(ii) deliver to the Custodian on behalf of the Lender additional Eligible
Assets having an aggregate Market Value at least equal to the Restoration
Amount. In the event that the Lender determines that a Collateral Deficiency
Situation exists due to a reduction in the Market Value of one or more of the
Pledged Eligible Assets, Lender will make a good faith effort to review and
discuss with the Borrower the circumstances causing a Collateral Deficiency
Situation to exist (but only if such circumstances are related to issues other
than changes in interest rates, mortgage whole loan trading yield spreads, or
securitization issuance/trading yield spreads) and to attempt to resolve any
difference of opinion in such Market Value with Borrower within the period
specified above.

         D. Additional Advances for Excess Collateral.

         In the event that Borrower has a good faith belief that the Eligible
Asset Value of a Pledged Eligible Asset has increased as a result of an
increase in its DSCR or other means supportable by Borrower and agreed to by
Lender in its sole discretion, so long as no Default or Event of Default has
occurred and is continuing:

         1. Borrower may prepare a Request for Additional Advance in a form
satisfactory to Lender ("Request for Additional Advance"), specifying (i) the
Pledged Eligible Asset(s) and Advance Amount for which an Advance is sought and
the requested Funding Date, (ii) the Borrower's determination of the new
Eligible Asset Value and DSCR with respect to such Pledged Eligible Asset, and
(iii) an Underwriting Transmittal supporting the increase in Eligible Asset
Value and DSCR.


                                      14
<PAGE>   18


         2. Borrower may transmit the Request for Additional Advance by
facsimile transmission to Lender. Upon review of the Request for Additional
Advance and confirmation that, after giving effect to the requested Additional
Advance, Lender determines that a Collateral Deficiency situation will not
exist the Lender may, in its sole discretion, decide to approve the Additional
Advance and countersign the Request for Additional Advance and may advance
funds in the amount set forth in such Request for Additional Advance. In the
event that the Lender's assessment of the Market Value of the Pledged Eligible
assets would alter the information set forth in any Request for Additional
Advance, the Lender shall promptly notify the Borrower in writing of such
assessment.

         3. The Lender shall not be obligated to countersign a Request for
Additional Advance.

         E. Hedging. Lender will advise PSI to recommend and provide quotes for
Interest Rate Protection Agreements in connection with Pledged Eligible Assets
and Eligible Assets in process. Any Interest Rate Protection Agreements shall
be priced "at market" and subject to a "check away" mechanism. In determining
whether a Collateral Deficiency Situation exists, Lender will offset any
increase in fair market value of any Interest Rate Protection Agreements in
which Lender has been granted a first-lien security interest against any
decrease in Market Value relating to the Pledged Eligible Assets, and Lender
shall offset any increase in Market Value of the Pledged Eligible Assets
against any Hedge Loss related to Interest Rate Protection Agreements in which
Lender has been granted a first-lien security interest.

         Section V. Release of Loan Files Following Payment of Loan. The Lender
agrees to cause to be released from the lien hereof the Pledged Eligible Assets
and the documents described as Mortgage Documents in the Custodial Agreement at
the request of the Borrower upon payment in full of the Loan, or, if a partial
payment of the Loan occurs, the Pledged Eligible Assets and the related
documents held by the Custodian relating to the Advances being repaid
associated with such Pledged Eligible Assets; provided, that, with respect to
payments in full of any Pledged Eligible Asset, the Borrower agrees to (i)
provide the Lender with a copy of a report from the Borrower, as servicer, or a
subservicer of Borrower, or a certification indicating that such Pledged
Eligible Asset has been paid in full and (ii) pay to the Lender in full all
outstanding Advances with respect to such Pledged Eligible Asset (subject to
the Borrower's rights under Section I(4)(b)). The Lender agrees to release such
lien within one Business Day after receipt of both (i) and (ii) from the
immediately preceding sentence.

         Section VI. Servicing. The Borrower shall service or cause the Pledged
Eligible Assets to be serviced (i) in accordance with the provisions of the
Management Agreement executed in connection with the servicing of the Eligible
Assets and (ii) with the degree of skill and care consistent with that which
the Borrower customarily exercises with respect to similar Eligible Assets
owned, managed, or serviced by it and all applicable industry standards. The
Borrower shall (i) comply with all applicable Federal and State laws and
regulations, (ii) maintain all State and Federal licenses, except where the
failure to take such action would not (either individually or in the aggregate)
have a Material Adverse Effect, necessary for it to perform its servicing



                                      15
<PAGE>   19


responsibilities hereunder and (iii) not impair the rights of the Lender in any
Pledged Eligible Assets or any payment thereunder.

 Section VII. No Oral Modifications; Successors and Assigns; Assignment
of Collateral. No provisions of this Agreement shall be waived or modified
except by a writing duly signed by the authorized agents of the Lender and the
Borrower. This Agreement shall be binding upon the successors and assigns of
the parties hereto. Borrower acknowledges and agrees that Lender may re-pledge,
enter into repurchase transactions, and otherwise re-hypothecate (including the
granting of participation interests therein, provided that any such
participation and re-hypothecation does not materially increase any obligation
of Borrower hereunder) the Collateral for the Loan; provided, that no such act
shall in any way affect the Borrower's rights to the Collateral.

         Section VIII. Reports.

         A. The Borrower shall provide the Lender with a report (a
"Supplemental Commercial Loan/Asset Schedule") (i) on the date any additional
or substitute Eligible Assets are delivered pursuant to Section IV(B) or
Section IV(D) hereof and at least (a) two Business Days before each Funding
Date for any Eligible Asset other than a Wet-Ink Eligible Asset and (b) the
15th day of the month, and (ii) within two Business Days following any request
by the Lender or any affiliate thereof for such a schedule. Such Supplemental
Commercial Loan/Asset Schedule will contain information concerning (a) the
Pledged Eligible Assets then held in this warehouse facility, (b) any Eligible
Assets proposed to be delivered to the facility on the next Funding Date or in
connection with the cure of a Collateral Deficiency Situation pursuant to
Section IV(B) or Section IV(D) hereof and (c) the portfolio performance data
with respect to all Pledged Eligible Assets, including, without limitation, any
outstanding delinquencies, prepayments in whole or in part and any repurchases
by the Borrower, and shall be in a format as may be agreed upon by the Borrower
and the Lender from time to time. The Borrower shall also provide to the Lender
every two weeks a pipeline report, indicating the status of pending
transactions, including transactions for which a term sheet or other proposal
has been submitted, the status of all deals in which commitments have been
granted, the expected closing/funding date, and which loans included on such
list the Borrower anticipates will become Pledged Eligible Assets, in a form
satisfactory to Lender. Each such report in this paragraph shall be transmitted
by the Borrower to the Lender via facsimile, except for each monthly report
which shall be transmitted by the Borrower to the Lender either via modem or on
a computer disk or tape.

         B. The Borrower shall furnish to Lender (x) promptly, copies of any
material and adverse notices (including, without limitation, notices of
defaults, breaches, potential defaults or potential breaches) given to or
received from the Borrower's or any Affiliate's other lenders, (y) immediately,
notice of the occurrence of any "Event of Default" hereunder or of any
situation which the Borrower, with the passage of time, reasonably expects to
develop into an "Event of Default" hereunder and (z) the following:


                                      16


<PAGE>   20


         (i) consolidated audited financial statements of ACT within 120 days
of the end of each calendar year, together with a calculation showing Tangible
Net Worth;

         (ii) unaudited financial statements of AMREIT II within 120 days of
such Borrower's fiscal year end, certified by such Borrower's Chief Financial
Officer or Controller, or the Chief Financial Officer, Treasurer of Controller
of AMREIT Managers, L.P. (the "Manager");

         (iii) within 60 days after the end of each calendar quarter
consolidated unaudited financial statements of ACT, and unaudited financial
statements for AMREIT II, respectively, for each of such Borrower's first three
quarters of each fiscal year together with a calculation showing Tangible Net
Worth;

         (iv) quarterly and annual consolidated and consolidating financial
statements of ACT within five Business Days of their release; and

         (v) copies of all 10-Ks, registration statements and other "corporate
finance" SEC filings (other than 8-Ks) by the Borrower and its Affiliates,
within fifteen Business Days of their filing with the SEC; provided, that, ACT
will provide Lender with a copy of ACT's annual 10-K filed with the SEC no
later than 120 days after the end of the year.

         All required financial statements, information and reports shall be
prepared in accordance with GAAP, or, if applicable to SEC filings, SEC
accounting regulations; provided, that interim financial statements do not need
to include footnotes.

         C. In conjunction with the delivery of each of the financial
statements to be delivered by the Borrower pursuant to Sections VIII(B)(I)
through (v), the Borrower shall deliver to the Lender an officer's certificate
of the Borrower certifying that, as of the date of delivery of such financial
statements, the Borrower is in compliance with all the terms of this Agreement
including, without limitation, each of the covenants set forth in Section
III(C).

         D. Lender covenants and agrees to preserve the confidentiality of any
financial data concerning Borrower, any Affiliate of Borrower, or any
Borrower's businesses or operations or any information with respect to which
Borrower or any Affiliate has (a) an obligation of confidentiality to a third
party (to the extent such obligation has been disclosed to Lender) or (b)
informed Lender of the confidential nature of the specific information, except
to the extent Lender is required to disclose such information pursuant to any
applicable law, rule, regulation or order of any governmental authority;
provided that (i) any information contained in any annual report, or any Form
10-K, Form 10-Q or Form 8-K reports (if any) which have been delivered to the
SEC, or any annual or quarterly reports to the stockholders of Borrower subject
to the reporting requirements of the Securities Exchange Act of 1934, as
amended, proxy material delivered to the stockholders of any Borrower or any
report delivered to the SEC, or any other information that is in the public
domain or has become publicly known, shall not in any event be deemed
confidential, and (ii) Lender may make any information received by it available
(A) to a transferee of or participant in any interest in the Secured Note,
provided that such transferee or participant agrees in writing to be bound by
the provisions of this Section


                                      17


<PAGE>   21


VIII(D), (B) to any accountants or other professionals engaged by Lender,
provided that each such accountant or professional agrees to be bound by the
provisions of this Section VII(D), or (c) in connection with the enforcement of
this Agreement or any litigation in connection therewith. Further, Lender
agrees that, during the term of this Agreement it will not intentionally use
the information provided by Borrower and not otherwise generally known or
obtainable through sources other than Borrower to take any action to
personally, by telephone or mail, solicit any underlying borrower for any
purpose which is in conflict with the services and products which Borrower is
providing or can provide with Borrower's current products and services to such
underlying borrower, including to refinance loans made by Borrower to such
underlying borrower, without the prior written consent of Borrower.

         Section IX. Events of Default. Each of the following shall constitute
an "Event of Default" hereunder:

         A. Failure of the Borrower to (i) make any payment of interest or
principal which has become due, whether by acceleration or otherwise, under the
terms of the Secured Note, this Agreement, any other warehouse and security
agreement or any other document evidencing or securing indebtedness of the
Borrower to the Lender or to any affiliate of the Lender or any other lender,
unless in each instance the indebtedness was specifically non-recourse by its
terms and Borrower and the lender under such indebtedness are not in litigation
as a result of such loan default, (ii) pay or deliver any Restoration Amount
within the time period specified in Section (IV)(c), or (iii) make a payment of
any other amount payable under the terms of this Agreement or the Secured Note
and such default shall have remained unremedied for five Business Days after
notice thereof by Lender.

         B. A final judgment or judgments for the payment of money in excess of
$5,000,000 in the aggregate shall be rendered against the Borrower or any of
its Qualified or Non-Qualified REIT Subsidiaries by one or more courts,
administrative tribunals or other bodies having jurisdiction and the same shall
not be discharged (or provision shall not be made for such discharge), bonded
or paid, or a stay of execution thereof shall not be procured, within 60 days
from the date of entry thereof, and the Borrower or any such Qualified REIT
Subsidiary and NonQualified REIT Subsidiary shall not, within said period of 60
days, or such longer period during which execution of the same shall have been
stayed or bonded, appeal therefrom and cause the execution thereof to be stayed
during such appeal.

         C. Assignment or attempted assignment by the Borrower of this
Agreement or any rights hereunder, without first obtaining the specific written
consent of Lender, or the granting by the Borrower of any security interest,
lien or other encumbrance on any Pledged Eligible Assets to any person other
than the Lender.

         D. The filing by the Borrower of a petition for liquidation,
reorganization, arrangement or adjudication as a bankrupt or similar relief
under the bankruptcy, insolvency or similar laws of the United States or any
state or territory thereof or of any foreign jurisdiction; the failure of the
Borrower to secure dismissal of any such petition filed against it within 60
days of such filing; the making of any general assignment by the Borrower for
the benefit of 


                                      18

<PAGE>   22


creditors; the appointment of a receiver or trustee for the Borrower, or for
any part of the Borrower's; the institution by the Borrower of any other type
of insolvency proceeding (under the Bankruptcy Code or otherwise) or of any
formal or informal proceeding, for the dissolution or liquidation of,
settlement of claims against, or winding up of the affairs of, the Borrower;
the institution of any such proceeding against the Borrower if the Borrower
shall fail to secure dismissal thereof within 60 days thereafter; the consent
by the Borrower to any type of insolvency proceeding against the Borrower
(under the Bankruptcy Code or otherwise); the occurrence of any event or
existence of any condition which could be the ground, basis or cause for any
proceeding or petition described in this Section IX.

         E. Any material adverse change in the financial condition of the
Borrower or the existence of any other condition which, in the Lender's sole
determination reasonably exercised, constitutes an impairment of the Borrower's
ability to perform its obligations under this Agreement or the Secured Note and
which condition is not remedied within ten (10) days after written notice to
the Borrower thereof or, if the conditions cannot be fully remedied within said
ten (10) days, substantial progress has not been made within said ten (10) days
toward remedy of the condition. For purposes of this Section IX(E), a breach of
any financial covenant set forth in Sections III(C)(1), (5) and (6) shall be
deemed to be a material adverse change in the financial condition of the
Borrower constituting an impairment of the Borrower's ability to perform its
obligations under this Agreement.

         F. Failure by the Borrower to service the Pledged Eligible Assets in
substantial compliance with the servicing requirements set forth in Section VI
hereof and such failure continues unremedied for a period of thirty days after
notice thereof from Lender.

         G. Except as set forth in Section IX(E), above, a material breach by
the Borrower of any representation, warranty or covenant set forth herein or in
any Funding Notice, in the form of Exhibit D attached hereto, delivered by the
Borrower to the Lender, and such breach relating to any other covenant herein
remains unremedied for a period of 30 days after notice thereof from Lender or,
if such breach is not reasonably susceptible to cure with such 30-day period,
such longer period as may be reasonably required (but in no event in excess of
120 days in the aggregate) to cure such breach as long as Borrower has
commenced such cure within the 30-day period and diligently prosecutes same to
the satisfaction of Lender, or a use by the Borrower of the proceeds of the
Loan for a purpose other than as set forth in Section I(1) hereof.

         H. Except with respect to non-recourse obligations of Borrower as
provided in Section IX(A), any "event of default" under any agreement between
the Borrower and the Lender or any affiliate of the Lender, after the
expiration of any applicable grace or cure periods set forth in such agreement,
including, without limitation, defaults under the Securitization Agreement or
the Custodial Agreement.


                                       19
<PAGE>   23


         Section X. Remedies Upon Default.

         A. Upon the happening of one or more Events of Default, the Lender may
(x) refuse to make further Advances hereunder and (y) immediately declare the
principal of the Secured Note then outstanding to be immediately due and
payable, together with all interest thereon and fees and expenses accruing
under this Agreement; provided, that upon the occurrence of the Event of
Default referred to in Section IX(D), such amounts shall immediately and
automatically become due and payable without any further action by any person
or entity. Upon such declaration or such automatic acceleration, the balance
then outstanding on the Secured Note shall become immediately due and payable
without presentation, demand or further notice of any kind to the Borrower.

         B. Upon the happening of one or more Events of Default, the Lender
shall have the right to obtain physical possession, and to commence an action
to obtain physical possession, of all files of the Borrower relating to the
Collateral and all documents relating to the Collateral which are then or may
thereafter come in to the possession of the Borrower or any third party acting
for the Borrower. The Lender shall be entitled to specific performance of all
agreements of the Borrower contained in this Agreement. The Borrower and the
Lender hereby acknowledge that the Lender's right to obtain physical possession
of the Collateral is deemed for all purposes to be equivalent to the rights of
"seizure of property or maintenance or continuation of perfection of an
interest in property" as specified under Bankruptcy Code Sections 362(b) and
546(b)(2).

         C. Upon the happening of one or more Events of Default, the Lender
shall have the right to direct all servicers and/or subservicers then servicing
any Pledged Eligible Assets to remit all collections on the Pledged Eligible
Assets to the Lender, and if any such payments are received by the Borrower,
the Borrower shall not commingle the amounts received with other funds of the
Borrower and shall promptly pay them over to the Lender. In addition, the
Lender shall have the right to dispose of the Collateral as provided herein, or
as provided in the other documents executed in connection herewith, or in any
commercially reasonable manner, or as provided by law. Such disposition may be
on either a servicing-released or a servicing-retained basis. The Lender shall
be entitled to place the Pledged Eligible Assets which it recovers after any
default in a pool for issuance of asset-backed securities at the
then-prevailing price for such securities and to sell such securities for such
prevailing price in the open market as a commercially reasonable disposition of
Collateral, subject to the applicable requirements of the New York UCC. The
Lender shall also be entitled to sell any or all of such Eligible Assets
individually for the prevailing price as a commercially reasonable disposition
of Collateral subject to the applicable requirements of the New York UCC. The
specification in this Section of manners of disposition of collateral as being
commercially reasonable shall not preclude the use of other commercially
reasonable methods (as contemplated by the New York UCC) at the option of the
Lender.

         D. Following the occurrence and during the continuance of an Event of
Default, interest shall accrue on the Loan at a default interest rate of LIBOR
plus 5.00%.

         Section XI. Indemnification. (a) The Borrower agrees to hold the
Lender harmless from and indemnifies the Lender against all liabilities,
losses, damages, judgments, costs and expenses


                                      20


<PAGE>   24


of any kind which may be imposed on, incurred by, or asserted against the
Lender relating to or arising out of this Agreement, the Secured Note, the
Custodial Agreement or any transaction contemplated hereby or thereby resulting
from anything other than the Lender's gross negligence or willful misconduct

         (b) The Borrower shall reimburse the Lender for any of the Lender's
reasonable out-of-pocket costs and expenses incurred in connection with the
negotiation, execution and enforcement of this Agreement, the Secured Note and
the Custodial Agreement, the Securitization Agreement and the transactions
contemplated hereby and thereby including, without limitation, due diligence
review costs, reasonable attorney's fees and, subject to Section XII below, any
other costs and expenses incurred by the Lender in determining the
acceptability to the Lender of (i) any Eligible Assets.

         (c) The Borrower shall indemnify and hold Lender harmless against all
liabilities, losses, damages, judgments, costs and expenses of any kind which
may be imposed on, or asserted against the Lender and relating to arising out
of any Hedge Loss or other loss relating to any hedging instrument, except for
losses caused by the Lender's negligence or willful misconduct. The Borrower's
obligations under this Section XI(c) shall be secured by the Collateral.

         (d) The Borrower's agreements in this Section shall survive the
payment in full of the Secured Note and the expiration or termination of this
Agreement. The Borrower hereby acknowledges that, notwithstanding the fact that
the Secured Note is secured by the Collateral, the obligations of the Borrower
under the Secured Note are recourse obligations of the Borrower.

         Section XII. Periodic Due Diligence Review. Lender has the right to
perform continuing due diligence reviews with respect to the Pledged Eligible
Asset and for purposes of verifying compliance with the representations,
warranties and specifications made hereunder, or otherwise, and each of the
Borrowers agree that upon reasonable (but no less than one (1) Business Day's)
prior notice to the Borrower, the Lender or its authorized representatives will
be permitted during normal business hours to examine, inspect, and make copies
and extracts of, the Commercial Loan Asset Files and any and all documents,
records, agreements, instrument or information relating to such Pledged
Eligible Asset in the possession or under the control of any Borrower and/or
the Custodian. The Lender shall use reasonable efforts to perform each such due
diligence review within three Business Days. The Borrower shall also make
available to the Lender a knowledgeable financial or accounting officer for the
purpose of answering questions respecting the Commercial Loan Asset Files and
the Pledged Eligible Assets. Without limiting the generality of the foregoing,
the Borrowers acknowledge that the Lender may make Advances to the Borrower
based solely upon the information provided by the Borrower to the Lender in the
Underwriting Transmittal and/or the Commercial Loan/Asset Schedule and the
representations, warranties and covenants contained herein, and that the
Lender, at its option, has the right at any time to conduct a partial or
complete due diligence review on some or all of the Pledged Eligible Assets
securing such Loan, including without limitation conducting a property site
inspection and otherwise regenerating the information used 


                                      21


<PAGE>   25


to originate such Mortgage Loan. The Borrower agrees to cooperate with the
Lender in connection with such underwriting, including, but not limited to,
providing the Lender with access to any and all documents, records, agreements,
instruments or information relating to such Pledged Eligible Assets in the
possession, or under the control, of the Borrower. Subject to any applicable
Due Diligence Cap, the Borrower further agrees that the Borrower shall
reimburse the Lender for any and all out-of-pocket costs and expenses incurred
by the Lender in connection with the Lender's activities pursuant to this
Section XII ("Due Diligence Costs"); and (ii) in the event that a Default or an
Event of Default shall have occurred, the Borrower shall reimburse the Lender
for all Due Diligence Costs and no such Due Diligence Cap (as herein defined)
shall apply. For Pledged Eligible Assets over $15,000,000, all Construction
Loans and all loans with a Debt Service Coverage Ratio below 1.0 to 1.0, the
due diligence cap shall be the actual cost, not to exceed $1,500 per real
property asset securing such Pledged Eligible Asset. For all other Pledged
Eligible Assets, the annual due diligence cap shall be the actual cost, not to
exceed $5,000 in the aggregate. The limitations on due diligence set forth in
this paragraph is referred to as the "Due Diligence Cap." Moreover, Borrower
shall provide any additional information in connection with each Pledged
Eligible Asset that Lender reasonably requests.

         Section XIII. Power of Attorney. The Borrower hereby authorizes the
Lender, at the Borrower's expense, to file such financing statement or
statements relating to the Collateral without the Borrower's signature thereon
as the Lender at its option may deem appropriate, and appoints the Lender as
the Borrower's agent and attorney-in-fact to execute any such financing
statement or statements in the Borrower's name and to perform all other acts
which the Lender deems appropriate to perfect and continue the security
interest granted hereby and to protect, preserve and realize upon the
Collateral, including, but not limited to, the right to endorse notes, complete
blanks in documents, transfer servicing, and sign assignments on behalf of the
Borrower as its agent and attorney-in-fact. This power of attorney is coupled
with an interest and is irrevocable without the Lender's consent.
Notwithstanding the foregoing, the power of attorney hereby granted may be
exercised only during the occurrence and continuance of an Event of Default
hereunder.

         Section XIV. Choice of Law; Agreement Constitutes Security Agreement.
This Agreement shall be governed by the laws of the State of New York (without
regard to choice of law principles thereof), and shall constitute a security
agreement within the meaning of the New York UCC. THE PARTIES HERETO AGREE THAT
ANY ACTION OR PROCEEDING BROUGHT TO ENFORCE OR ARISING OUT OF THIS AGREEMENT OR
THE SECURED NOTE SHALL BE COMMENCED IN THE SUPREME COURT OF THE STATE OF NEW
YORK, OR IN THE DISTRICT COURT OF THE UNITED STATES FOR THE SOUTHERN DISTRICT
OF NEW YORK.

         Section XV. Lender May Act Through Affiliates. The Lender may, from
time to time, designate one or more affiliates for the purpose of performing
any action hereunder.

         Section XVI. Notices. All demands, notices and communications relating
to this Agreement shall be in writing and shall be deemed to have been duly
given if mailed, by 


                                      22
<PAGE>   26


registered or certified mail, return receipt requested, or by overnight
courier, or, if by other means, when received by the other party or parties at
the address shown below, or such other address as may hereafter be furnished to
the other party or parties by like notice. Any such demand, notice or
communication hereunder shall be deemed to have been received on the date
delivered to or received at the premises of the addressee (as evidenced, in the
case of registered or certified mail, by the date noted on the return receipt).

If to the Borrower:

AMRESCO CAPITAL TRUST
700 North Pearl Street
Suite 2400
Dallas, Texas  75201
Attention:   Michael L. McCoy, General Counsel
Phone Number:  214-953-7733
Fax Number:  214-953-7757

If to the Lender and/or Prudential Securities Credit Corporation:

Prudential Securities Incorporated
Investment Banking
One New York, 18th Floor
New York, New York  10292
Attention:  Peter Riemenschneider
Phone Number:  212-778-4282
Fax Number: 212-778-5099

With copies to:

Prudential Securities Incorporated
One Seaport Plaza, 30th Floor
New York, New York  10292-2018
Attention:  Frederick Robustelli, Esq.
Phone Number: 212 214-6813
Fax Number:   212-214-7938

and

Prudential Securities Incorporated
One Seaport Plaza, 27th Floor
New York, New York  10292
Attention:  Elizabeth Castagna
Phone Number:  212-214-7775
Fax Number:  212-214-7572

and


                                      23


<PAGE>   27

Prudential Securities Incorporated
One New York Plaza, 15th Floor
New York, New York  10292-2015
Attention:  Jeff Theodorou
Phone Number:  212-778-7444
Fax Number:  212-778-3293

and

Peter T. Healy, Esq.
O'Melveny & Myers LLP
275 Battery Street, 26th Floor
San Francisco, California  94111
Phone Number:  415-984-8700
Fax Number:  415-984-8701


         Section XVII. Severability. Any provision of this Agreement which is
prohibited, unenforceable or not authorized in any jurisdiction shall, as to
such jurisdiction, be ineffective to the extent of such prohibition,
unenforceability or non-authorization, without invalidating the remaining
provisions hereof or affecting the validity, enforceability or legality of such
provision in any other jurisdiction.

         Section XVIII. Counterparts. This Agreement may be executed in one or
more counterparts, each of which shall be deemed to be an original, and all
such counterparts shall together constitute one and the same instrument.

         Section XIX. Additional Borrowers. Lender acknowledges that from time
to time ACT may need to form additional Qualified REIT Subsidiaries and/or
Non-Qualified REIT Subsidiaries. Upon delivery of a written notice of formation
of subsidiaries and an explanation of the purpose for such subsidiaries, Lender
agrees to allow such subsidiaries to be added as a Borrower for purposes of
financing Eligible Assets.

         Section XX. No Exclusivity. Lender acknowledges that this Agreement
may not be the exclusive source to Borrower for interim financing for Eligible
Assets and that Borrower may have other interim warehouse facilities. Lender's
rights with respect to any Securitization extends only to Pledged Eligible
Assets financed pursuant to this Agreement.

         Section XXI. Joint and Several Liability. Any liability of a Borrower
under this Agreement or any certificate or other agreement delivered in
connection herewith shall be the joint and several liability of ACT, AMREIT I,
and AMREIT II and any other Subsidiary that is or becomes a Borrower.


                                      24

<PAGE>   28


         IN WITNESS WHEREOF, the parties have executed this Agreement as of the
day and year first above written.

                             AMRESCO CAPITAL TRUST


                             By:    /s/ THOMAS J. ANDRUS
                                ----------------------------
                             Name:  Thomas J. Andrus
                                  --------------------------
                             Title: Executive Vice President
                                  -----------------------------
                                    and Chief Financial Officer
                                  -----------------------------


                             AMREIT I, INC.


                             By:    /s/ THOMAS J. ANDRUS
                                ----------------------------
                             Name:  Thomas J. Andrus
                                  --------------------------
                             Title: Executive Vice President
                                   ----------------------------
                                    and Chief Financial Officer
                                   ----------------------------


                             AMREIT II, INC.


                             By:    /s/ THOMAS J. ANDRUS
                                ----------------------------
                             Name:  Thomas J. Andrus
                                  --------------------------
                             Title: Executive Vice President
                                   ----------------------------
                                    and Chief Financial Officer
                                   ----------------------------


                             PRUDENTIAL SECURITIES CREDIT
                             CORPORATION


                             By:    /s/ JEFF K. FRENCH
                                ----------------------------
                             Name:  Jeff K. French
                                  --------------------------
                             Title: Vice President
                                   -------------------------


                                      25
<PAGE>   29


                                   Appendix I


         Certain Definitions. The following capitalized terms are either
defined below or in the corresponding sections specified below:

         "ACT" means AMRESCO Capital Trust.

         "Advance" - Section I(1).

         "Advanced Amount" - Section I(3)(b).

         "Advance Rate" - Sections I(2)(b) and I(3)(c).

         "Affiliate" means, when used with reference to a specified person, (i)
any person that directly or indirectly controls or is controlled by or is under
common control with the specified person, (ii) any person that is an officer
of, partner in or trustee of, or serves in a similar capacity with respect to,
the specified person or of which the specified person is an officer, partner or
trustee, or with respect to which the specified person serves in a similar
capacity, and (iii) any person that, directly or indirectly, is the beneficial
owner of 5% or more of any class of equity securities of the specified person
or which the specified person is directly or indirectly the owner of 5% or more
of any class of equity securities; provided, however, that ACT will not be
treated as an Affiliate of the Manager and its Affiliates and provided further
that with respect to Borrower, Affiliate shall not include any Non-Qualified
REIT Subsidiary, joint venture, partnership limited liability company, UPREIT,
DOWNREIT or structure unless such entity becomes Borrower hereunder.

         "Agreement" - Introductory Clause.

         "AMREIT I" means the wholly-owned Qualified REIT Subsidiary of ACT.

         "AMREIT II" means the Non-Qualified REIT Subsidiary of ACT.

         "AMREIT Managers, L.P." means the Manager of ACT.

         "Applicable Interest Rate Spread" - Section I(3)(b).

         "Borrower" means individually and collectively, ACT, AMREIT I and
         AMREIT II.

         "BPS" - Section I(3)(b).

         "Bridge Loan" means a Mortgage Loan used for temporary financing.

         "Budgeted Costs" - Section I(2)(a)


                                 Appendix I-1
<PAGE>   30


         "Business Day" means any day other than (i) a Saturday or Sunday, or
(ii) a day on which banking institutions in the State of New York or State of
Texas or State of Georgia are authorized or obligated by law or executive order
to be closed.

         "Code" means the Internal Revenue Code of 1986, as amended.

         "Collateral" - Section II.

         "Collateral Deficiency Situation" shall be deemed to be existing as of
any day on which (a) the outstanding principal amount of the Loan as of such
day exceeds, by more than $250,000, (b) the sum of the applicable Advance Rate
for each Pledged Eligible Asset times the lesser of (i) the outstanding
principal balance of each such Pledged Eligible Asset and (ii) the Market Value
of each such Pledged Eligible Asset.

         "Commercial Loan/Asset Files" - Section II.

         "Commercial Loan/Asset Schedule" - Section I(2)(a)(I).

         "Construction Loan" means a Mortgage Loan the proceeds of which are to
be used to finance the costs of the initial construction of real property.

         "Coverage Ratio" means, with respect to Borrower, on a consolidated
basis, a ratio of Borrower's earnings before interest, taxes, depreciation and
amortization, to scheduled interest on Total Indebtedness.

         "Custodial Agreement" - Section II.

         "Custodian" - Section II.

         "Custodian's Certification" - Section I(2)(iv).

         "Debt Service Coverage Ratio" or "DSCR" means, with respect to any
Mortgage Loan, the number reflected on the Commercial Loan/Asset Schedule as
being the ratio of (i) any interest reserve funded or to be funded by Borrower
(up to a maximum of one year) in connection with a Mortgage Loan, plus net
operating income of the Mortgaged Property securing the Mortgage Loan, as
determined by Borrower in accordance with its underwriting guidelines, to (ii)
debt service at the current pay rate on the Mortgage Loan; provided, however,
that at the expiration of the period provided for in Borrower's Underwriting
Transmittal for the Mortgaged Property to achieve a stabilized occupancy, the
DSCR, to the extent necessary to calculate the Eligible Asset Value or for any
other purpose hereunder, will be based upon the actual net income of the
Mortgaged Property.

         "Due Diligence Cap" - Section XII.

         "Due Diligence Costs" - Section XII.


                                  Appendix I-2
<PAGE>   31


         "Eligible Asset Value" means, with respect to any Eligible Asset, the
product of LTV for such Eligible Asset multiplied by the value of collateral
related to such Eligible Asset as determined by Borrower.

         "Eligible Assets" - Section I(1).

         "Event of Default" - Section IX.

         "Eurodollar Business Day" - Section I(3)(a)

         "Extended Maturity Date" means, one or more dates to which the
Maturity Date is extended as specified in a Credit Increase Confirmation and
Note Amendment.

         "First Securitization" - Recitals.

         "Funding Date" - Section I(2).

         "Funding Notice" - Section I(2)(a)(I).

         "GAAP" means, generally accepted accounting principles consistently
applied as in effect at the time of the application of the provisions of this
Agreement.

         "Hedge Loss" shall mean, with respect to any Interest Rate Protection
Agreement entered into by the Borrower with the Lender or any Affiliate thereof
(in either case, the "Hedging Counterparty") the amount, if any, owed
thereunder by Borrower to the Hedging Counterparty as of any date of
determination, in the aggregate, minus the sum of (a) all Hedge Losses
previously paid by the Borrower to the Hedging Counterparty in connection with
such Interest Rate Protection Agreement, if any, and (b) any amount the
Borrower has received from the Hedging Counterparty with respect to such
Interest Rate Protection Agreements.

         "Initial Advance" means the first Advance relating to a Pledged
Eligible Asset, such as a Construction Loan or Rehabilitation Loan, for which
more than one Advance may be made.

         "Interest in Real Property" mean, among other things, an interest in
Mortgage Loans or land and improvements thereon, such as buildings or other
inherently permanent structures (including items that are structural components
of such buildings or structures), a leasehold of real property, and an option
to acquire real property (or a leasehold of real property). An "interest in
real property" also generally includes an interest in Mortgage Loans secured by
controlling equity interests in entities treated as partnerships for federal
income tax purposes that own real property, to the extent that the principal
balance of the mortgage does not exceed the fair market value of the real
property that is allocable to the equity interest.

         "Interest Rate" - Section I(3)(a).


                                  Appendix I-3
<PAGE>   32


         "Interest Rate Protection Agreement" shall mean, with respect to any
or all of the Mortgage Loans, any short sale of US Treasury Security, or
futures or forward contract, or mortgage related security, or Eurodollar
futures contract, or options related contract, or interest rate swap, cap or
collar agreement or similar arrangements providing for protection against
fluctuations in interest rates or the exchange of nominal interest obligations,
either generally or under specific contingencies, entered into by the Borrower
and the Lender, PSI, an Affiliate of Lender or PSI, or a third party reasonably
acceptable to the Lender.

         "Investment Grade" means securities rated AAA through BBB - (or
equivalent rating) by any of Standard & Poor's Rating Services, a division of
the McGraw-Hill Companies, Duff & Phelps Credit Rating Co. or Fitch IBCA, Inc.

         "Lender" means Prudential Securities Credit Corporation

         "LIBOR" - Section I(3)(a).

         "Loan" - Section I(1).

         "LTV" means the number specified in the Commercial Loan/Asset Schedule
as the percentage determined by dividing the maximum committed loan or
investment amount by the value of the collateral related to such loan or
investment as determined by Borrower.

         "Management Agreement" means the Management Agreement dated as of May
12, 1998 by and between ACT and the Manager.

         "Manager" means AMREIT Managers, L.P.

         "Manager Role" - Recitals.

         "Market Value" means, as of any date in respect of an Eligible Asset
or Pledged Eligible Asset, the price at which such Eligible Asset or Pledged
Eligible Asset (together with any Interest Rate Protection associated with such
asset) could be sold in an orderly manner, as determined in good faith by the
Lender in its sole and reasonable discretion.

         "Maturity Date" means the earlier to occur of (a) July 1, 2000 and (b)
60 days following the termination of the Securitization Agreement by Borrower;
provided, that, in the Lender's sole discretion and upon the Borrower's written
request, the Lender may extend the term of this Agreement. Each Maturity Date
may be extended by the Lender, in the Lender's sole and unreviewable
discretion, on any date by the execution and delivery of a Credit Increase
Confirmation and Note Amendment in the form of Exhibit C hereto.

         "Material Adverse Effect" shall mean a material adverse change
regarding (a) the Property, business, operations, financial condition or
prospects of the Borrower, (b) the ability of the Borrower to perform its
obligations under any of the Loan Documents to which it is a party, (c) the
validity or enforceability of any of the Loan Documents, (d) the rights and


                                  Appendix I-4
<PAGE>   33


remedies of the Lender under any of the Loan Documents, (e) the timely payment
of the principal of or interest on the Loans or other amounts payable in
connection therewith or (f) the Collateral.

         "Mezzanine Loan" means a commercial real estate loan the repayment of
which is subordinated to a senior Mortgage Loan and which is secured either by
a second lien mortgage or a pledge of the ownership interests of the borrower
(such loans can also take the form of a joint venture interest in or equity
investment in the borrower).

         "Minimum Advance Rate" - Section I(2)(d).

         "Mortgage Loan" means a commercial loan secured by real property and a
Mezzanine Loan(s).

         "Mortgaged Property" means the real property and improvements securing
a Mortgage Loan.

         "Non-Qualified REIT Subsidiary" means any corporation in which ACT
owns 10% or less of the voting shares in such corporation.

         "New York UCC" - Section I(4)(a).

         "Other Real Estate Asset" means, with respect to any Pledged Eligible
Asset, a real estate asset of the Company which is not a Mortgage Loan,
Mezzanine Loan, Rehabilitation Loan, Construction Loan or Wet-Ink Eligible
Asset.

         "Participating Loan" means a Mortgage Loan that entitles the lender to
the receipt of interest at a stated rate, plus a percentage of the pledged real
estate's revenues or cash flow, or a specified percentage or fixed amount of
the net proceeds from any sale of the property, which Participating Loan may be
a Mezzanine Loan, Construction Loan, Rehabilitation Loan, Bridge Loan or other
Mortgage Loan.

         "Pledged Eligible Assets" means, as of any date of determination, any
Eligible Assets then held by the Custodian on behalf of the Lender to secure
the Loan.

         "PSI" means Prudential Securities Incorporated.

         "Qualified REIT Subsidiary" means any corporation if 100 percent of
the stock of such is held by ACT at all times during such corporation's
existence or otherwise satisfies Section 856(I)(2) of the Code.

         "Rehabilitation Loan" means a Mortgage Loan, the proceeds of which are
used to finance the acquisition and renovation or rehabilitation of existing
real property.

         "REIT" means a real estate investment trust, as defined under Section
856 of the Code.


                                  Appendix I-5
<PAGE>   34


         "REMIC" means a real estate mortgage investment conduit.

         "Request for Additional Advance" - Section IV(B)(1).

         "Restoration Amount" means, as of any date of determination, the
amount, if any, by which (i) the outstanding principal amount of the Loan as of
such date (including accrued interest thereon) exceeds (ii) the sum of the
applicable Advance Rate for each Pledged Eligible Asset times the lesser of (1)
the Market Value of each Pledged Eligible Asset), and (2) the outstanding
principal balance of each such Pledged Eligible Asset.

         "SEC" means the U.S. Securities and Exchange Commission.

         "Secured Note" - Section I(6).

         "Secured Obligations" - Section II.

         "Securitization" - Recitals.

         "Securitization Agreement" means the agreement executed as of even
date herewith between Borrower and PSI regarding the securitization of some of
the Pledged Eligible Assets.

         "Supplemental Commercial Loan/Asset Schedule" - Section VIII(A).

         "Tangible Net Worth" means, for any calendar quarter, total
shareholder's equity reflected in ACT's financial statements on a consolidated
basis prepared in accordance with GAAP less goodwill, patents, trademarks,
copyrights, franchises and any other items which would be treated as
intangibles under GAAP. A schedule of Tangible Net Worth shall be prepared by
Borrower within 60 days after the end of each calendar quarter and such
schedule shall be delivered to Lender. Lender shall have 10 days to disapprove
of such schedule by citing any specific defects in a written notice to
Borrower. Borrower shall then have 10 days to cure all such defects. If
Borrower cures such defects in Lender's reasonable discretion, such schedule
shall be deemed approved by Lender.

         "Total Indebtedness" means, for any period, the aggregate indebtedness
of Borrower during such period computed in accordance with GAAP less (i) the
amount of any non-specific balance sheet reserves maintained in accordance with
GAAP, (ii) obligations under any Interest Rate Protection Agreement, (iii) loan
or investment commitments or loan take-out agreements issued by Borrower in the
ordinary course of its business, (iv) obligations to indemnify parties involved
in Securitization or the underwriting and placement (whether publicly or
privately) of ACT's shares of beneficial interest or other indemnities made in
the ordinary course of business, (v) endorsements for collection or deposit in
the ordinary course of Borrower's business, and (vi) obligations for which
Borrower is not the obligor but which are required to be included on Borrower's
financial statements by GAAP.

         "Underwriting Transmittal" - Section I(2)(I).


                                  Appendix I-6
<PAGE>   35


         "Wet-Ink Eligible Assets" means an Eligible Asset (other than a
Construction Loan or Other Real Estate Asset) which (a) is secured by a first
lien or second lien on, or partnership or limited liability company interests
in, multifamily or commercial real estate; (b) has a DSCR of 1.0 or greater;
(c) has a total committed loan or investment amount less than or equal to
$40,000,000; and (d) is pledged to the Lender simultaneously with the
origination or acquisition thereof by Borrower, which origination or
acquisition is financed in part or in whole with an Advance made directly to
Borrower or an approved settlement agent. A Mortgage Loan shall cease to be a
Wet-Ink Eligible Asset upon the Custodian's receipt and verification by the
Custodian of the related Commercial Loan/Asset File (including all related
mortgage loan documents) and Lender's subsequent approval thereof.


                                  Appendix I-7
<PAGE>   36


                                  Appendix II

                    REPRESENTATIONS AND WARRANTIES REGARDING
                          ALL PLEDGED ELIGIBLE ASSETS

1. As to each Pledged Eligible Asset, Borrower hereby represents and warrants
to Lender that as of the related Closing Date; provided however, that any such
representation and warranty may be modified as set forth in, or an exception
thereto may be contained in, the executed Underwriting Transmittal in effect
for such Pledged Eligible Asset:

         (a) Commercial Loan/Asset Schedule. The information set forth in the
related Commercial Loan/Asset Schedule is true, complete and correct in all
material respects.

         (b) Origination. Such Pledged Eligible Asset complied, on the date
such asset was originated ("Closing Date"), in all material respects with all
terms conditions and requirements of the Borrower's underwriting and closing
guidelines as approved by Lender, (the "Guidelines") then in effect, except as
disclosed by Borrower in writing in the list of exceptions included in the
Underwriting Transmittal and approved by Lender.

         (c) Disbursement of Proceeds. The closing of such Pledged Eligible
Asset was in compliance, in all material respects, with Borrower's Guidelines
then in effect except as disclosed in writing in the list of exceptions
included in the related Commercial Loan/Asset File or the Underwriting
Transmittal and thereby approved by Lender, and the proceeds, or the applicable
portion thereof, of such Pledged Eligible Asset have been disbursed in
accordance with the related loan documents ("Pledged Asset Documents"). Except
as disclosed in writing in the list of exceptions included in the related
Underwriting Transmittal, any and all requirements imposed by Borrower as to
the status of any on-site or off-site improvements related to the related real
property ("Property") and the disbursement of any escrow funds therefor have
been complied with as of the date of the Underwriting Transmittal. All costs,
fees and expenses incurred in connection with the origination and closing of
such Pledged Eligible Asset, including, without limitation, recording costs and
fees, have been paid to the appropriate Person or arrangements have been made
for their payment to the appropriate Person on a timely basis by the related
mortgagor or borrower, and the related mortgagor is not entitled to any refund
of any amounts paid or due under the related promissory note or contract or the
related mortgage, if any, except for a refund of a cost, fee or expense related
to the origination or closing of such Pledged Eligible Asset which borrower is
obligated to pay, and has made arrangements to pay, in full on a timely basis.

         (d) Documents Valid. Each representation and warranty of Borrower set
forth in Section IIIB of this Agreement or this Appendix to this Agreement, to
the extent related to the enforceability of any instrument, agreement or other
document or as to offsets, defenses, counterclaims or rights of rescission
related to such enforceability is qualified to the extent that (i) enforcement
may be limited (A) by bankruptcy, insolvency, reorganization fraudulent
conveyance, redemption, moratorium or other similar laws affecting the
enforcement of creditors' rights generally, (B) by general principles of equity
(regardless of whether such 


                                 Appendix II-1
<PAGE>   37
enforcement is considered in a proceeding in equity or at law), and (c) by any
applicable anti-deficiency law or statute, and (ii) such instrument, agreement
or other document contains certain provisions which may be unenforceable in
accordance with their terms, in whole or in part, but the unenforceability of
such provisions will not (A) cause the related note or contract or mortgage, if
any, to be void, (B) invalidate the related borrower's obligation to pay
interest on, and repay the principal of, the related Pledged Eligible Asset in
accordance with the payment terms of the related note or contract, the related
mortgage, if any, and other written agreements delivered to Borrower in
connection therewith, (c) invalidate the obligation of any related guarantor to
pay guaranteed obligations with respect to interest on, and the principal of,
the related Pledged Eligible Asset in accordance with the payment terms of such
guarantor's written guaranty, (D) impair the mortgagee's right to accelerate and
demand payment of the interest on, and principal of, the related Pledged
Eligible Asset upon the occurrence of a legally enforceable default, or (E)
impair the mortgagee's right to realize against the related Property, if any, by
judicial or, if applicable, nonjudicial foreclosure except as provided in any
subordination agreement and subject to applicable law.

         (e) Pledge of Security Interest; Note or Contract Endorsement. The
related pledge of Lender's security interest in the related collateral
documents ("Security Documents") is in recordable or otherwise appropriate form
and constitutes Borrower's legal, valid and binding assignment to Lender of any
related mortgage, assignment of leases and rents and/or other collateral.
Borrower's endorsement and delivery of the related note or contract in
accordance with the terms of this Agreement constitutes Borrower's legal, valid
and binding assignment to Lender of such note or contract, and together with
the related assignment of Security Documents legally and validly conveys all
right, title and interest of Borrower in such Pledged Eligible Asset to Lender.

         (f) No Modification, Release or Satisfaction. Neither the Security
Documents nor the related note or contract has been impaired, waived, modified,
altered, satisfied, canceled or subordinated or rescinded by Borrower, and the
related Property has not been released from the lien of such Security Documents
or the lien of the senior lender and the related mortgagor has not been
released by Borrower from its obligations under such Security Documents, in
whole or in any part, in each such event in a manner which materially
interferes with the benefits of the security intended to be provided by such
Security Documents except as provided in the loan documents or as set forth on
the respective Underwriting Transmittal. No instrument has been executed by
Borrower that would effect any such waiver, modification, alteration,
satisfaction, cancellation, subordination, rescission or release, with the
exception of the written instruments (i) which are a part of the related
Commercial Loan/Asset File, (ii) which have been recorded if necessary to
protect the interests of Lender, and (iii) the substance of which is included
in the list of exceptions in such Underwriting Transmittal.

         (g) Escrow Deposits. All escrow deposits and other escrow payments
required under the related Pledged Asset Documents to be paid to Borrower prior
to the Funding Date have been paid to, and are in the possession of, or under
the control of, or have been applied in accordance with their intended purposes
by, Borrower or its agent.


                                 Appendix II-2
<PAGE>   38


         (h) No Buydowns or Third Party Advances. Borrower has not, directly or
indirectly, advanced funds, induced or solicited any payment from a Person
other than the related obligor or, to the best of Borrower's knowledge,
received any payment from a Person other than such obligor, for the payment of
any amount required under the related note or contract or Security Documents,
except for (a) interest accruing from the date of such note or contract or date
of disbursement of the Pledged Eligible Asset proceeds, whichever is later, to
the date which precedes by 30 days the first due date under the related
promissory note or contract, (b) interest paid pursuant to any interest reserve
specified in the Underwriting Transmittal or (c) payments from any tax,
insurance or other reserves specified in the Underwriting Transmittal. The
Pledged Asset Documents contain no provisions pursuant to which monthly
payments are (x) paid or partially paid with funds deposited in any separate
account established by borrower, the related mortgagor or anyone on behalf of
such mortgagor, or (y) paid by any source other than such mortgagor (except
provisions pertaining to a related guarantor's obligations under the terms of
such guarantor's written guaranty) and contain no similar provision which may
constitute a "buydown" provision unless disclosed in the Underwriting
Transmittal.

         (i) No Condemnation or Damages. To the best of Borrower's knowledge,
there are no proceedings pending or threatened for the total or partial
condemnation of the related Property as of the applicable closing date, except
for any proceedings as to partial condemnation which are disclosed in writing
in the list of exceptions included in such Underwriting Transmittal. To the
best of Borrower's knowledge, each Pledged Eligible Asset is being used for the
purpose(s) set forth in the Underwriting Transmittal and is in good repair and
free of any damage, waste or defective condition that would materially or
adversely affect the value of the property as security for a Pledged Eligible
Asset or for the use the property was intended at the time of the origination
of the Pledged Eligible Asset.

         (j) Title Survey; Improvements. The related Commercial Loan/Asset File
includes an ALTA/ACSM Land Title Survey with respect to the related Property
or, if an ALTA/ACSM Land Title Survey is not available or as otherwise approved
in writing by Lender an as-built survey with respect to such Property which
satisfied the requirements of the title insurance company for its deletion of
the standard general exceptions for encroachments, boundary and other survey
matters and for easements not shown by the public records from the related
title insurance policy as required by the Guidelines. In either such event,
such survey has been certified by the surveyor to Borrower if a mortgagee, or
the owner of the Property if Borrower is not the mortgagee and the title
insurance company in accordance with the applicable requirements of the
Guidelines and satisfies the other applicable requirements set forth in the
Guidelines, except as disclosed in writing in the list of exceptions included
in such Underwriting Transmittal. In reliance on the survey and the Title
Policy (defined below), except for encroachments and similar matters which do
not materially and adversely affect such Property as security for such Pledged
Eligible Asset or which are disclosed in writing in the list of exceptions
included in such Underwriting Transmittal, (i) none of the improvements which
were included for the purpose of determining the value of such Property at the
time of the origination of such Pledged Eligible Asset lie outside the
boundaries and building restriction lines of such Property, (ii) no
improvements on adjoining properties materially encroach upon such Property,


                                 Appendix II-3
<PAGE>   39


and (iii) to the best of Borrower's knowledge (based upon a representation or
opinion obtained from the related mortgagor), no improvements located on or
forming a part of such Property are in violation of any applicable zoning and
building laws or ordinances.

         (k) Compliance with Laws. To the best of Borrower's knowledge (based
upon a representation or opinion obtained from the related mortgagor), (i) the
related Property complies, in all material respects, with all laws and
regulations pertaining to the use and occupancy thereof, other than applicable
zoning and building laws and regulations (addressed in Section 1.(j) above) and
Environmental Laws (as defined and addressed in Sections (t) and (u) below) and
all applicable insurance requirements, and (ii) the related mortgagor has
obtained or will obtain all inspections, licenses, permits, authorizations and
certificates necessary for such compliance, including but not limited to,
certificates of occupancy and fire underwriter certificates. Borrower has not
received notification from any governmental authority that such Property is in
material non-compliance with such laws or regulations, is being used, operated
or occupied unlawfully or has failed to have or obtain such inspections,
licenses or certificates, as the case may be.

         (l) Title Insurance. The related Property (excluding any related
personal property) is covered by an ALTA lender's or owner's title insurance
policy or, if an ALTA lender's or owner's title insurance policy is
unavailable, another state-approved form of lenders title insurance policy
issued by a qualified insurer, in an amount not less than the stated original
principal amount of such Pledged Eligible Asset (a "Title Policy") and, if the
Pledged Eligible Asset is a loan, insuring that the related mortgage is a valid
lien on such Property with a priority corresponding to the priority stated in
its Underwriting Transmittal, subject to the Permitted Exceptions described in
Subsection 2(a) below. Borrower has not taken, or omitted to take, any action,
and, to the best of Borrower's knowledge, no other Person has taken, or omitted
to take, any action, that would materially impair the coverage benefits of any
such title insurance policy. Such title policy does not include the general
exception for intervening liens which appeared in the commitment for such title
insurance.

         (m) Hazard Insurance. The related Property is insured by a fire and
extended perils insurance policy, issued by a commercial insurer, providing
coverage against loss or damage sustained by reason of fire, lightning,
windstorm, hail, explosion, riot, riot attending a strike, civil commotion,
aircraft, vehicles and smoke and, to the extent required by Borrower consistent
with the Guidelines then in effect against earthquake and other risks insured
against for which Persons operating like properties in the locality of such
Property obtain insurance, in an amount not less than the lesser of (i) the
full replacement cost of all improvements to such Property, and (ii) the
outstanding principal balance of such Pledged Eligible Asset, but in any event
in an amount sufficient to avoid the operation of any co-insurance provisions
contained in such insurance policy. The related mortgage contains provisions
requiring the related mortgagor to maintain business interruption and/or rental
continuation coverage sufficient to protect against loss for such period as
shall be consistent with the requirements of the Guidelines under a policy
issued by a qualified insurer. If any improvement on such Property is located
in an area identified by the Federal Emergency Management Agency as having
special flood hazards under the National Flood Insurance Act of 1968, as
amended, such Property is insured by a flood 


                                 Appendix II-4
<PAGE>   40


insurance policy, issued by a qualified insurer, meeting the current
requirements of the Federal Insurance Administration in an amount not less than
the lesser of (A) the stated principal amount of the related promissory note or
contract, and (B) the maximum amount of insurance available under the Flood
Disaster Protection Act of 1973, as amended. In the event Borrower is the
mortgagee, each such insurance policy includes a lender's loss payable
endorsement in favor of Borrower and requires the insurer to endeavor to
provide at least 30 days' prior written notice to Borrower of termination or
cancellation, and no such notice has been received by Borrower. To the best of
Borrower's knowledge, such insurance policies are in full force and effect. To
the best of Borrower's knowledge, all premiums due and payable on such
insurance policies prior to the Funding Date have been paid and nothing has
occurred that would materially impair the benefits of coverage thereunder. In
connection with the placement of any such insurance, no commission, fee or
other compensation has been or will be received by Borrower or, to the best of
Borrower's knowledge, any officer, director or employee of Borrower. The
related mortgage, if any, obligates the related mortgagor to maintain all such
insurance and, at such mortgagor's failure to do so, authorizes the mortgagee
to maintain such insurance at such mortgagor's cost and expense and to seek
reimbursement therefor from such mortgagor.

         (n) Proceeds of Mortgage Loan. To the best of Borrower's knowledge,
the proceeds of such Pledged Eligible Asset have not been and shall not be
applied to satisfy, in whole or in part, any debt owing by the related
mortgagor to an affiliate of Borrower with respect to the origination of such
Pledged Eligible Asset whereby such affiliate has taken or will take (i) a
discounted pay-off of such debt in connection with such application, or (ii) a
subordinated lien on any property securing such debt or an equity interest in
the related mortgagor in connection with such application unless, in any such
case, such fact is disclosed in the list of exceptions included in the related
Commercial Loan/Asset File.

         (o) Customary Provisions. The related promissory note or contract or
the related mortgage contains customary and enforceable provisions such as to
render the rights and remedies of the holder thereof adequate for the practical
realization against the related Property of the benefits of the security.

         (p) Pledged Eligible Asset Terms. The interest rate on such promissory
note constituting a Mortgage Loan Document or contract is as set forth in the
Commercial Loan/Asset Schedule; provided, however, that if such promissory note
or contract relates to an adjustable rate note, the mechanism by which the
interest rate is adjusted shall be set forth in the Commercial Loan/Asset
Schedule. Except as specified in the Underwriting Transmittal relating to an
accrual rate of interest in excess of a required pay rate of interest, the
related Mortgage Loan Documents do not provide for any negative amortization.
The related mortgage, if any, provides for the appointment of a receiver for
rents, or the mortgagee's entry into possession of the related Property to
collect rents, in connection with an event of default or acceleration.

         (q) Inspection. Consistent with the provisions of the Guidelines,
Borrower has inspected or has caused the related Property to be inspected in
connection with the origination of such Pledged Eligible Asset no earlier than
six months prior to the initial Funding Date.


                                 Appendix II-5
<PAGE>   41


         (r) No Notice of Bankruptcy. Borrower has no knowledge nor has it
received any notice that the related Mortgagor is a debtor in any state or
federal bankruptcy or insolvency proceeding.

         (s) Access Routes. Based upon the information provided Borrower in the
Pledged Asset Documents, at the Closing Date of such Pledged Eligible Asset,
(i) the underlying borrower had sufficient rights with respect to amenities,
ingress and egress and similar matters to support the intended use described in
the Underwriting Transmittal, and (ii) to the best of Borrower's knowledge,
such Property was receiving or has access to adequate services from public or
private water, sewer and other utilities.

         (t) Environmental Assessment. In connection with the origination of
such Pledged Eligible Asset, a Phase I environmental assessment and report and,
if recommended by the Phase I report, a Phase II environmental assessment and
report with respect to the related Mortgage Property were obtained from an
independent environmental engineer or consultant; and such report(s) did not
indicate the existence of conditions or circumstances respecting such Property
that would (i) constitute or result in a material violation of any applicable
Environmental Law, (ii) impose any material constraint on the operation of such
Property or require material change in the use thereof, or (iii) require
clean-up, remedial action or other response with respect to Hazardous Materials
on or affecting such Property under any applicable Environmental Law, with the
exception of conditions or circumstances (A) which such report(s) indicated
could be cleaned up, remediated or brought into compliance with applicable
Environmental Law by the taking of certain actions, and (B) either (1) for
which a hold-back or other escrow of funds, if any, not less than the costs of
taking such clean-up, remediation or compliance actions as estimated in such
report(s) has been created to be held by Borrower or an escrow agent until such
clean-up, remediation or compliance actions have been taken, (2) for which an
environmental insurance policy in an amount satisfactory to Borrower has been
obtained by the related mortgagor or an indemnity for such costs has been
obtained from a potentially culpable party, or (3) such clean-up, remediation
or compliance actions in compliance with applicable Environmental Law have been
completed prior to the related Funding Date, or (4) for which other
arrangements disclosed to Lender have been made. For purposes of this
Agreement, the term "Hazardous Materials" shall include, without limitation,
gasoline, petroleum products, explosives, radioactive materials,
polychlorinated biphenyls or related or similar materials, asbestos or any
material containing asbestos, and any other substance or material as may be
defined as a hazardous or toxic substance under any applicable Environmental
Law; and the term "Environmental Law" shall mean any environmental law
ordinance, rule, regulation or order of a federal, state or local governmental
authority including, without limitation, the Comprehensive Environmental
Response, Compensation and Liability Act of 1980, as amended (42 U.S.C. 9601 et
seq), the Hazardous Material Transportation Act, as amended (49 U.S.C. 1801 et
seq,), the Resource Conservation and Recovery Act, as amended (42 U.S.C. 6901
et seq,), the Federal Water Pollution Control Act, as amended (33 U.S.C. 12S1
et seq.,), the Clean Air Act (42 U.S.C. 7401 et seq.), as amended, and the
regulations promulgated pursuant thereto.


                                 Appendix II-6

<PAGE>   42


         (u) Notice of Environmental Problem. Except for the notices, if any,
described in the list of exceptions included in the related Underwriting
Transmittal and furnished to the environmental engineer or consultant in
connection with its assessment(s) described in Section (t) above (and addressed
by such engineer or consultant in such assessments), Borrower has not received
actual notice from: (i) any federal, state or other governmental authority of
(A) any failure of the related Property to comply with any applicable
Environmental Laws, or (B) any known or threatened release of Hazardous
Materials on or from such Property in violation of Environmental Laws; or (ii)
the related mortgagor that (A) such mortgagor has received any such notice from
any such governmental authority, (B) such Property fails to comply with
Environmental Laws, or (C) there is any known or threatened release of
Hazardous Materials on or from such Property in violation of Environmental
Laws.

         (v) No Untrue Information. No statement, report or other document
furnished by or on behalf of Borrower or any affiliate thereof in writing
(including writings in electronic form) pursuant to this Agreement relating to
such Pledged Eligible Asset contains any untrue statement by Borrower or any
affiliate thereof of any material fact or an omission by Borrower or any
Affiliate thereof of a material fact necessary to make the statements contained
therein not misleading. Based upon its review of its files and such inquiry as
is customary by a prudent commercial mortgage lender, Borrower does not know or
have reason to know that any such statement, report or other document furnished
by or on behalf of Borrower or any Affiliate thereof in writing (including
writings in electronic form) pursuant to this Agreement relating to such
Pledged Eligible Asset incorporating any statement, report or other document
furnished to Borrower by any underlying borrower or any other Person contains
any untrue statement by any other Person of any material fact or an omission of
a material fact necessary to make the statements contained therein not
misleading.

2. As to each Pledged Eligible Asset which constitutes a Mortgage Loan or other
Pledged Eligible Asset, if applicable, and is secured by an interest in real
property, Borrower hereby represents and warrants to Lender that as of the
related Funding Date; provided however, that any such representation and
warranty maybe modified as set forth in, or an exception thereto may be
contained in, the executed Underwriting Transmittal in effect for such Pledged
Eligible Asset:

         (a) Lien Position. The related mortgage is a valid, subsisting and
enforceable lien on the related Property (including all buildings and
improvements on such Property and all installations and mechanical, electrical,
plumbing, heating and air conditioning systems located in or annexed to such
buildings, and all additions, alterations and replacements made at any time
prior to the related Funding Date with respect to the foregoing, but excluding
any related personal property), which Property is free and clear of all
encumbrances and liens having priority over the lien of such Mortgage, except
for (i) any liens of a prior lender described in the Title Policy and
Underwriting Transmittal, (ii) liens for real estate taxes and special
assessments not yet due and payable, (iii) covenants, conditions and
restrictions, rights of way, easements and other matters of public record as of
the date of recording of such mortgage which do not materially and adversely
(1) affect the value of such Property, and (2) interfere with the related
mortgagor's use of such Property for the intended purposes therefor, (iv)
leases and 


                                 Appendix II-7
<PAGE>   43


subleases pertaining to such Property which Borrower, in accordance with the
Guidelines, did not require to be subordinated to the lien of such mortgage,
and (iv) other matters to which like properties are commonly subject which do
not, individually or in the aggregate, materially interfere with the benefits
of the security intended to be provided by such Mortgage ("Permitted
Exceptions"). Any security agreement, chattel mortgage or equivalent document
related to and delivered in connection with the related Pledged Eligible Asset
establishes and creates a valid, subsisting and enforceable lien on and a
security interest in the property described therein, and Borrower has full
right to sell and assign the same to Lender.

         (b) No Taxes or Assessments. All taxes and governmental assessments
which became due and owing prior to the Funding Date in respect of the related
Property (excluding any related personal property) and which, if left unpaid,
would be or might become, a lien on such Property having priority over the
related mortgage, have been paid or an escrow of funds in an amount sufficient
to cover such taxes and assessments has been established.

         (c) No Mechanics Liens. In reliance on the related Title Policy and to
the best of Borrower's knowledge, the related Property (excluding any related
personal property) is free and clear of any mechanics' and materialmen's liens
or liens in the nature thereof, and no rights are outstanding that, under law,
could give rise to any such liens, any of which liens are or may be prior to,
or equal with, the lien of the related mortgage, except those which are insured
against by the Title Policy.

         (d) UCC Financing Statements. One or more Uniform Commercial Code
financing statements covering all furniture, fixtures, equipment and other
personal property in which Mortgagor has an interest (i) which are collateral
under the related Security Documents executed and delivered in connection with
such Pledged Eligible Asset, and (ii) in which a security interest can be
perfected by the filing of Uniform Commercial Code financial statement(s) under
applicable law have been filed or recorded (or have been sent for filing or
recording) in all Uniform Commercial Code filing offices necessary to the
perfection of a security interest in such furniture, fixtures, equipment and
other personal property under applicable law.

         (e) Property Leased to Tenants. As to each Pledged Eligible Asset
other than a multifamily property secured by a Property which is subject to one
or more leases that are relied on for purposes of determining the DSCR of such
loan, Borrower has obtained estoppel certificates from tenants (or, at a
minimum, tenants occupying 90% of the net leased area relied on in determining
the DSCR, but specifically including any such tenant who leases 25% or more of
the net leasable are of the Mortgage Property), and other information with
respect to the leases ("Leases") relating to such Property in which the
underlying borrower is the landlord or lessor thereunder (including copies
thereof) and the tenants with such Leases as required by the Guidelines, and
based upon such investigation by Borrower:

              (i) To the best of Borrower's knowledge, the related mortgagor is
     complying, in all material respects, with each lease pertaining to the
     Property except as 

                                 Appendix II-8

<PAGE>   44
     disclosed in writing in the list of exceptions included in the related
     Underlying Transmittal.

              (ii) Except as disclosed in writing in the list of exceptions
     included in the related Underwriting Transmittal, no Lease with respect to
     10% or more of the net leasable area of such Property requires the
     landlord to rebuild or repair any damages or destruction to the leased
     premises or to compensate the tenant for any condemnation affecting the
     leased premises.

              (iii) Except as disclosed in writing in the list of exceptions
     included in the related Underwriting Transmittal, to the best of
     Borrower's knowledge, (A) no Lease with respect to 10% or more of the net
     leasable area of such Property contains an option to purchase or any right
     of a tenant to terminate the Lease or vacate the leased premises prior to
     expiration of the lease term, (B) each Lease is in full force and effect,
     (C) each tenant is current in the payment of rent due under each Lease of
     10% or more of the net leasable area of such Property and has not paid the
     remaining rents more than one month in advance, and (D) such Commercial
     Loan/Asset File contains true and complete copies of each Lease, as
     amended.

         (f) Mortgage Loans Secured by Ground Lease. With respect to each
Pledged Eligible Asset that is secured in whole or in part by the interest of a
related mortgagor as a lessee under a ground lease of the related Property (a
"Ground Lease"), either (i) the ground lessor's related fee interest in such
Property (the "Fee Interest") is subject to or subordinate to the lien of the
related mortgage as set forth in the Commercial Loan/Asset Schedule, or (ii):

              (A) such Ground Lease is in full force and effect and such Ground
     Lease or a memorandum thereof has been duly recorded; such Ground Lease
     does not prohibit the interest of the related lessee thereunder from being
     encumbered by the related mortgage; and there have been no material
     changes in the terms of any such Ground Lease except as set forth in
     written instruments which are part of the related Commercial Loan/Asset
     File;

              (B) except as may be indicated in the related Title Policy
     referred to in Section 1.(l) above, such Ground Lease is not subject to
     any liens or encumbrances superior to, or of equal priority with, the
     related mortgage, other than the related Fee Interest;

              (C) the related lessee's interest in such Ground Lease may be
     transferred to Lender and its successors and assigns through foreclosure
     of the related Mortgage or conveyance in lieu of foreclosure and,
     thereafter, may be transferred to another Person by Lender and its
     successors and assigns upon notice to, but without the consent of, the
     related lessor (or, if any such consent is required, either (1) it has
     been obtained prior to the Funding Date, or (2) it will not to be
     unreasonably withheld);


                                 Appendix II-9
<PAGE>   45


              (D) the related lessor is required to give notice of any default
     under such Ground Lease by the related lessee to the Borrower either under
     the terms of such Ground Lease (the related lessor having received notice
     of the related mortgage) or under the terms of a separate written
     agreement binding upon the related lessor;

              (E) except as disclosed in writing in the list of exceptions
     included in the related Underwriting Transmittal, before the related
     lessor may terminate such Ground Lease because of a default thereunder by
     the related lessee, Borrower is entitled, under the terms of such Ground
     Lease or a separate written agreement binding upon the related lessor, to
     receive notice of such default and to cure or, alternatively, to commence
     proceedings to foreclose the related mortgage plus a reasonable
     opportunity to cure such default after foreclosure or a conveyance in lieu
     of foreclosure if Borrower pursues foreclosure in good faith and with due
     diligence;

              (F) except as expressly approved by Lender in writing, the
     currently effective term of such Ground Lease (excluding any extension or
     renewal which is not binding on the lessor thereunder) extends not less
     than ten years beyond the maturity date of the related Pledged Eligible
     Asset;

              (G) except as expressly approved by Lender in writing, under the
     terms of such Ground Lease and the related Mortgage, taken together, any
     related property insurance proceeds other than in respect of a total or
     substantially total loss or taking, would be applied either (1) to the
     repair or restoration of the damaged portion of the related Property, with
     the mortgagee or a trustee or escrow agent appointed by it having the
     right to hold and disburse such proceeds as the repair or restoration
     progresses (except where such mortgage provides that the related mortgagor
     or its agent may hold and disburse such proceeds), or (2) to the payment
     of the outstanding principal balance of such Pledged Eligible Asset
     together with any accrued interest thereon;

              (H) such Ground Lease does not impose any restrictions on
     subletting which Borrower considered to be commercially unreasonable at
     the time of origination of such Pledged Eligible Asset; and

              (I) Borrower has not received any notice and otherwise has no
     knowledge that (1) the lessor under such Ground Lease is asserting a
     default by the lessee or an event of default thereunder, or (2) any event
     has occurred which, with the passage of time, the giving of notice, or
     both (other than rental or other payments being due, but not yet
     delinquent), would result in a default or an event of default under the
     terms of such Ground Lease.

         (g) Deed of Trust. With respect to each related mortgage that is a
deed of trust or trust deed, a trustee, duly qualified under applicable law to
serve as such, has either been properly designated and currently so serves or
may be substituted in accordance with applicable law. Except in connection with
a trustee's sale after default by the related mortgagor


                                Appendix II-10
<PAGE>   46


or in connection with the release of the related Property following the payment
of such Pledged Eligible Asset in full, no fees or expenses are payable by
Lender to such trustee.

         (h) Type of Property. The related Property consists of an estate in
fee simple or leasehold estate in real property and improvements thereon as set
forth in the Commercial Loan/Asset Schedule.


         (i) Mortgage Acceleration Provisions. The related mortgage contains a
provision for the acceleration of the payment of the unpaid principal balance
of such Pledged Eligible Asset in the event that the related Property is sold
or transferred without the prior written consent of the mortgagee thereunder,
except as provided in any subordination agreement contained in the Commercial
Loan/Asset File.

         (j) No Additional Collateral. The related promissory note or contract
is not, and has not been, secured by any collateral except the lien of the
related mortgage and the Security interest of any related Security Documents
assigned pursuant to the related assignment to Lender. Except for any
cross-collateralizations described in the Underwriting Transmittal, such
mortgage was not given as collateral or security for the performance of
obligations of any Person other than the related mortgagor.

         (k) Assignment of Leases and Rents. Any related assignment of leases
and rents incorporated within the related mortgage or set forth in a separate
document creates a valid assignment of, or security interest in, the right to
receive all payments due under the related Leases, if any, with a priority
corresponding to the priority stated in the Underwriting Transmittal and
subject to the effect of bankruptcy, insolvency, reorganization, receivership,
moratorium or other laws relating to or affecting the rights of creditors
generally and general principles of equity (regardless of whether considered in
a proceeding in equity or at law); and no Person other than the related
mortgagor owns any interest in the right to receive any payments due under such
Leases that is superior to or of equal priority with the mortgagee's interest
therein.

         (l) Default, Breach and Acceleration. There is no monetary default,
breach, violation or event of acceleration existing under the related Pledged
Eligible Asset or the related documents to such Pledged Eligible Asset and no
event (other than a failure to make payments due but not yet delinquent) which,
with the passage of time or with notice and the expiration of any grace or cure
period, would constitute a monetary default, breach, violation or event of
acceleration. In addition, to the best of Borrower's knowledge there is no
non-monetary default, breach, violation or event of acceleration.


                                 Appendix II-11

<PAGE>   47

                                                                      Exhibit A

                                  SECURED NOTE

                     Dated as of ___________________, 1998

         FOR VALUE RECEIVED, the undersigned, AMRESCO CAPITAL TRUST, a real
estate investment trust organized under the laws of the State of Texas, AMREIT
I, INC., a Delaware corporation, and AMREIT II, INC., a Delaware corporation,
each having an address at 700 North Pearl Street, Suite 2400, Dallas, Texas
75201 (individually and collectively, the "Borrower"), jointly and severally,
promise to pay to the order of PRUDENTIAL SECURITIES CREDIT CORPORATION, a
Delaware corporation, whose address is One New York Plaza, New York, New York
10292 (the "Lender"), on or before each Maturity Date the amount then
outstanding (including accrued interest at the rate(s) set forth in the
Agreement) under that certain Interim Warehouse and Security Agreement, dated
as of July 1, 1998, between the Borrower and the Lender (as amended from time
to time, the "Agreement"). Initially, the maximum principal amount which may be
outstanding is $400,000,000 (subject to certain limitations as set forth
therein). Capitalized terms used herein and not defined herein shall have their
respective meanings as set forth in the Agreement.

         The holder of this Note is authorized to record the date and amount of
each Advance and the date and amount of each repayment of principal thereof on
the schedule to be maintained by the Lender (which schedule may be obtained
upon Borrower's request), and any such recordation shall constitute prima facie
evidence of the accuracy of the amount so recorded; provided that the failure
of the holder hereof to make such recordation (or any error in such
recordation) shall not affect the obligations of the Borrower hereunder or
under the Agreement.

         MAXIMUM RATE OF INTEREST: It is intended that the rate of interest
herein shall never exceed the maximum rate, if any, which may be legally
charged on the Loan evidenced by this Note ("Maximum Rate"), and if the
provisions for interest contained in this Note would result in a rate higher
than the Maximum Rate, interest shall nevertheless be limited to the Maximum
Rate and any amounts which may be paid toward interest in excess of the Maximum
Rate shall be applied to the reduction of principal, or, at the option of the
Lender, returned to the Borrower.

         DUE DATE: The Loan evidenced hereby not paid before each Maturity Date
shall be due and payable on each Maturity Date.

         PLACE OF PAYMENT: All payments hereon shall be made, and all notices
to the Lender required or authorized hereby shall be given, at the office of
the Lender at the address designated in the heading of this Note, or to such
other place as the Lender may from time to time direct by written notice to the
Borrower.

         PAYMENT AND EXPENSES OF COLLECTION: All amounts payable hereunder are
payable by wire transfer in immediately available funds to the account number
specified by the 


                                  Exhibit A-1
<PAGE>   48


Lender, in lawful money of the United States. Payments remitted by the Borrower
via wire transfer initiated after 1:00 p.m. New York City time shall be deemed
to be received on the next Business Day. The Borrower agrees to pay all costs
of collection when incurred, including, without limiting the generality of the
foregoing, reasonable attorneys' fees through appellate proceedings, and to
perform and comply with each of the covenants, conditions, provisions and
agreements contained in every instrument now evidencing or securing said
indebtedness.

         SECURITY: This Note is issued pursuant to the Agreement and is secured
by a pledge of the Collateral described therein. Notwithstanding the pledge of
the Collateral, the Borrower hereby acknowledges, admits and agrees that the
Borrower's obligations under this Note are recourse obligations of the Borrower
to which the Borrower pledges its full faith and credit.

         DEFAULTS: Upon the happening of an Event of Default (as defined in the
Agreement), the Lender shall have all rights and remedies set forth in the
Agreement.

         The failure to exercise any of the rights and remedies set forth in
the Agreement shall not constitute a waiver of the right to exercise the same
or any other option at any subsequent time in respect of the same event or any
other event. The acceptance by the Lender of any payment hereunder which is
less than payment in full of all amounts due and payable at the time of such
payment shall not constitute a waiver of the right to exercise any of the
foregoing rights and remedies at that time or at any subsequent time or nullify
any prior exercise of any such rights and remedies without the express consent
of Lender, except as and to the extent otherwise provided by law.

         WAIVERS: The Borrower waives diligence, presentment, protest and
demand and also notice of protest, demand, dishonor and nonpayments of this
Note, and expressly agree that this Note, or any payment hereunder, may be
extended from time to time, and consent to the acceptance of further
collateral, the release of any collateral for this Note, the release of any
party primarily or secondarily liable hereon, and that it will not be necessary
for the Lender, in order to enforce payment of this Note, to first institute or
exhaust Lender's remedies against the Borrower or any other party liable hereon
or against any collateral for this Note. None of the foregoing shall affect the
liability of the Borrower. No extension of time for the payment of this Note,
or an installment hereof, made by agreement by the Lender with any person now
or hereafter liable for the payment of this Note, shall affect the liability
under this Note of the Borrower, even if the Borrower is not a party to such
agreement; provided, however, the Lender and the Borrower, by written agreement
between them, may affect the liability of the Borrower.

         TERMINOLOGY: If more than one party joins in the execution of this
Note, the covenants and agreements herein contained shall be the joint and
several obligation of each and all of them and of their respective heirs,
executors, administrators, successors and assigns, and relative words herein
shall be read as if written in the plural when appropriate. Any reference
herein to the Lender shall be deemed to include and apply to every subsequent
holder of this Note. Words of masculine or neuter import shall be read as if
written in the neuter or masculine or feminine when appropriate.


                                  Exhibit A-2
<PAGE>   49


         AGREEMENT: Reference is made to the Agreement for provisions as to
Advances, rates of interest, mandatory principal repayments, collateral and
acceleration. If there is any conflict between the terms of this Note and the
terms of the Agreement, the terms of the Agreement shall control.

         APPLICABLE LAW: THIS NOTE SHALL BE GOVERNED BY AND CONSTRUED UNDER THE
LAWS OF THE STATE OF NEW YORK, THE LAWS OF WHICH THE BORROWER HEREBY EXPRESSLY
ELECTS TO APPLY TO THIS NOTE. THE BORROWER AGREES THAT ANY ACTION OR PROCEEDING
BROUGHT TO ENFORCE OR ARISING OUT OF THIS NOTE MAY BE COMMENCED IN THE SUPREME
COURT OF THE STATE OF NEW YORK, OR IN THE DISTRICT COURT OF THE UNITED STATES
FOR THE SOUTHERN DISTRICT OF NEW YORK.


                                  Exhibit A-3
<PAGE>   50


                                   AMRESCO CAPITAL TRUST


                                   By:
                                      -----------------------------------------
                                   Name:
                                        ---------------------------------------
                                   Title:
                                         --------------------------------------


                                   AMREIT I, INC.


                                   By:
                                      -----------------------------------------
                                   Name:
                                        ---------------------------------------
                                   Title:
                                         --------------------------------------


                                   AMREIT II, INC.


                                   By:
                                      -----------------------------------------
                                   Name:
                                        ---------------------------------------
                                   Title:
                                         --------------------------------------



                                  Exhibit A-4
<PAGE>   51


                                                                      Exhibit B

                                                            ______, 1998

[Custodian]

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

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

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


Re:      Interim Funding Arrangement for Eligible Assets

Gentlemen:

         I am the counsel to AMRESCO Capital Trust, a Texas real estate
investment trust, AMREIT I, Inc., a Nevada corporation and AMREIT II, a
Delaware corporation (individually and collectively, the "Borrower"). I have
represented the Borrower in connection with the execution and delivery of the
following documents:

            (i)  Interim Warehouse and Security Agreement, dated as of
         ___________________, 1998 (the "Interim Warehouse and Security
         Agreement"), by and between the Borrower and Prudential Securities
         Credit Corporation (the "Lender");

            (ii)  Secured Note executed as of ___________________, 1998 by the
         Borrower in favor of the Lender (the "Note");

            (iii) Custodial Agreement, dated as of ___________________, 1998
         (the "Custodial Agreement"), among the Lender, the Borrower and
         ____________ (the "Custodian"); and

            (iv)  Securitization Agreement, dated as of ______, 1998 by and
         between the Borrower and Prudential Securities Incorporated.

         Capitalized terms used herein, but not defined herein, shall have the
meanings assigned to them in the Interim Warehouse and Security Agreement.

         I have examined executed copies of the Interim Warehouse and Security
Agreement, the Note, and the Custodial Agreement. I have also examined
originals or photostatic or certified copies of all such corporate records of
the Borrower and such certificates of public officials, certificates of
corporate officers, and other documents, and such questions of law, as I have
deemed appropriate and necessary as a basis for the opinions hereinafter
expressed. In making my examination and rendering the opinions herein
expressed, I have made the following assumptions: I) each party to each of the
Interim Warehouse and Security Agreement and the Custodial Agreement (other
than the Borrower) has the power to enter into and perform all of its
obligations thereunder, (ii) the due authorization, execution and delivery of
each of the 


                                  Exhibit B-1
<PAGE>   52


Interim Warehouse and Security Agreement and the Custodial Agreement by all
parties thereto (other than the Borrower), and (iii) the validity and binding
effect on all parties thereto (other than the Borrower) of each of the Interim
Warehouse and Security Agreement and the Custodial Agreement.

         The opinions expressed below with respect to enforceability are
subject to the following additional qualifications:

         (a) The effect of insolvency, reorganization, moratorium,
conservatorship, receivership, or other similar laws relating to or affecting
the rights of creditors generally in the event of insolvency, reorganization,
moratorium or receivership.

         (b) The application of general principles of equity, including, but
not limited to, the right of specific performance (regardless of whether
enforceability is considered in a proceeding in equity or at law).

         (c) The unenforceability of provisions to the effect that failure to
exercise or delay in exercising rights or remedies will not operate as a waiver
of any such rights or remedies, or to the effect that provisions therein may
only be waived in writing to the extent that an oral agreement has been entered
into modifying such provisions.

         I am licensed to practice law in the State of Texas. For purposes of
this opinion, I have assumed the laws of the State of Texas are substantially
similar to the laws of the State of New York and the laws of the State of
Texas. Subject to such assumption, each opinion hereinafter set forth is an
opinion concerning only the law of the State of Texas and New York, the
corporate laws of Texas, Nevada and Delaware and applicable federal law. All
opinions expressed herein are based on laws, regulations and policy guidelines
currently enforced and may be affected by future changes in law. Furthermore,
no opinion is expressed herein regarding the applicable federal securities,
state Blue Sky, legal investment or real estate syndication laws.

         Based upon the foregoing, and subject to the last paragraph hereof, I
am of the opinion that:

         1. The Interim Warehouse and Security Agreement, the Note, and the
Custodial Agreement and the Securitization Agreement each constitutes the
valid, legal and binding agreement of the Borrower, and each is enforceable
against the Borrower in accordance with its terms.

         2. No consent, approval, authorization or order of, registration or
filing with, or notice to, any governmental authority or court is required
under federal laws or the laws of the States of Texas or New York for the
execution, delivery and performance of the Interim Warehouse and Security
Agreement, the Note, the Custodial Agreement or the Securitization Agreement,
as applicable, by the Borrower, except such of which as have been obtained.


                                  Exhibit B-2
<PAGE>   53


         3. The execution, delivery and performance by the Borrower of the
Interim Warehouse and Security Agreement, the Note, the Custodial Agreement and
the Securitization Agreement, does not conflict with or result in a breach of,
or constitute a default under any law, rule or regulation of the federal
government or of the States of Texas or New York.

         4. The execution, delivery and performance of the Interim Warehouse
and Security Agreement, the Note and the Custodial Agreement and the
Securitization Agreement by the Borrower will not result in a default under any
mortgage, borrowing agreement, or other instrument or agreement pertaining to
indebtedness for borrowed money to which the Borrower is a party.

         5. Upon the execution of the Interim Warehouse and Security Agreement,
a valid security interest in the Eligible Assets and the proceeds thereof is
granted to the Lender, which security interest would be a valid,
first-priority, perfected security interest with respect to such Eligible
Assets and the proceeds thereof upon the delivery of the Commercial Loan/Asset
Files to the Custodian.

         6. Attached as Exhibit "A" and incorporated by reference herein is a
listing of states in which the Borrower is licensed as a mortgage lender or
maintains a comparable license. Attached as Exhibit "B" and incorporated by
reference herein is a listing of states in which the Borrower has qualified to
do business.

         This Opinion is furnished by me as counsel to the Borrower and is
solely for the benefit of the addressees hereof; except that this Opinion may
be relied upon by any holder in due course of the Note.

                                  Yours truly,






                                  Exhibit B-3
<PAGE>   54


                                                                      Exhibit C

                        CREDIT INCREASE CONFIRMATION AND
                                 NOTE AMENDMENT

                             Dated ________________

         Reference is made to (x) the Interim Warehouse and Security Agreement,
dated as of ___________________, 1998 (the "Interim Warehouse Agreement"), by
and between Prudential Securities Credit Corporation (the "Lender"), and
AMRESCO Capital Trust, AMREIT I, Inc. and AMREIT II, Inc. (collectively, the
"Borrower") and (y) the Secured Note, dated as of ___________________, 1998
(the "Note"), from the Borrower to the Lender. Capitalized terms used and not
otherwise defined herein shall have the meaning ascribed to such terms in the
Interim Warehouse Agreement.

Section 1.

         (a) The "Maturity Date" referenced in the Interim Warehouse Agreement
and in the Note shall be ___________________________.

         (b) [Any other changes.]

Section 2.

         As amended by Section 1 hereof all provisions of the Interim Warehouse
Agreement and of the Note are reconfirmed as of the date hereof. The Borrower
hereby reconfirms and remakes as of the date hereof each and every of its
representations, warranties and covenants set forth in the Interim Warehouse
Agreement and the Note.







                                  Exhibit C-1
<PAGE>   55


         IN WITNESS WHEREOF, the parties have executed this Amendment as of the
day and year first above written.

                                   AMRESCO CAPITAL TRUST


                                   By:
                                      -----------------------------------------
                                   Name:
                                        ---------------------------------------
                                   Title:
                                         -------------------------------------

                                   AMREIT I, INC.


                                   By:
                                      -----------------------------------------
                                   Name:
                                        ---------------------------------------
                                   Title:
                                         --------------------------------------


                                   AMREIT II, INC.


                                   By:
                                      -----------------------------------------
                                   Name:
                                        ---------------------------------------
                                   Title:
                                         --------------------------------------

                                   PRUDENTIAL SECURITIES CREDIT
                                   CORPORATION


                                   By:
                                      -----------------------------------------
                                   Name:
                                        ---------------------------------------
                                   Title:
                                         --------------------------------------


                                  Exhibit C-2
<PAGE>   56


                            Approval as to Legality

         I, , counsel to the Borrower hereby confirm that:

         I delivered, on ___________________, 1998, the opinion letter, a copy
of which is attached hereto (the "Opinion Letter") relating to the Interim
Warehouse Agreement and the Note.

         I have represented the Borrower in connection with its execution and
delivery of the Credit Increase Confirmation and Note Amendment (the
"Confirmation") to which this Approval as to Legality is attached.

         I hereby extend, as of the date hereof, the opinions set forth in the
Opinion Letter to cover both the Confirmation itself as well as the
transactions described on the Confirmation and confirm, as of the date hereof,
and subject to any and all assumptions and qualifications set forth therein,
the opinions set forth in the Opinion Letter.

                                  Yours truly,




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

Dated:
      -------------------------




                                  Exhibit C-3
<PAGE>   57


                                                                      Exhibit D

                                 FUNDING NOTICE

                                                     _________ __, 199_
Prudential Securities Credit
 Corporation
One New York Plaza
New York, NY 10292

         Re:  Interim Warehouse and Security Agreement dated as of 
              ___________________, 1998 ("Agreement")

Gentlemen:

         Reference is made to the Agreement for defined terms used herein.
Pursuant to Section I(2)(I) of the Agreement, this letter constitutes notice
that the undersigned desires to obtain an Advance in the principal amount of
$____________, with respect to the Eligible Assets shown on the attached
Commercial Loan/Asset Schedule. Attached as Schedule I hereto is the
calculation of the Advanced Amount in accordance with the Agreement including a
breakdown of each calculation required to determine such Advanced Amount.

         The Borrower further represents, warrants and certifies that: (1) the
undersigned has no notice or knowledge of any Event of Default; (2) the
representations, warranties and covenants in the Agreement relating to the
Eligible Assets shown on the attached Commercial Loan/Asset Schedule are true
and correct as of the date hereof and shall be true and correct on the date of
the Advance requested herein, before and after giving effect thereto; and (3)
each of the conditions precedent to an Advance listed in Section I(2) of the
Agreement has been satisfied as of the date hereof.

         [Insert for Wet-Ink Fundings: Additionally, borrower represents,
warrants and certifies that (i) none of the Eligible Assets are Construction
Loans or Other Real Estate Assets, (ii) the Eligible Assets have been
underwritten in general accordance with Borrower's underwriting guidelines or
meet current market accordance with Borrower's underwriting guidelines or meet
current market parameters for Securitization of such Eligible Assets), (ii) the
eligible Assets meet the definition of a Wet-Ink Eligible Asset; and (iv) the
aggregate advances for all Wet-Ink Eligible Assets that have not been
subsequently approved by Lender does not exceed $50,000,000.]

                       [Insert Appropriate Borrower Name]





                                 Exhibit D - 1
<PAGE>   58


                                   AMRESCO CAPITAL TRUST


                                   By:
                                      -----------------------------------------
                                   Name:
                                        ---------------------------------------
                                   Title:
                                         --------------------------------------


                                   AMREIT I, INC.


                                   By:
                                      -----------------------------------------
                                   Name:
                                        ---------------------------------------
                                   Title:
                                         --------------------------------------


                                   AMREIT II, INC.


                                   By:
                                      -----------------------------------------
                                   Name:
                                        ---------------------------------------
                                   Title:
                                         --------------------------------------



                                 Exhibit D - 2
<PAGE>   59


                                                                      Exhibit E


             Delivery Obligation Related to Wet-Ink Eligible Assets

1. Phase I Environmental Report meeting current ASTM specifications.

2. Phase II Environment Report (if recommended by the Phase I Report)

3. An engineering and structural report (unless waived by Lender).
   
   Each study, report or review will be based on a statement of work mutually
   acceptable to Lender and the Borrower, to the extent practical.

4. Comprehensive underwriting memorandum, including, at a minimum, the
   following: a property description; an analysis of the historical and
   projected property operating performance; rent roll; maps; photographs; lease
   and sale comparables; and borrower organization and financial information.



                                  Exhibit E-1

<PAGE>   1
                                THE BOND MARKET
                               TRADE ASSOCIATION

                          MASTER REPURCHASE AGREEMENT

                             SEPTEMBER 1996 VERSION

BETWEEN:  PRUDENTIAL-BACHE INTERNATIONAL, LTD. AND    DATED AS OF  JULY 1, 1998
AMRESCO CAPITAL TRUST, AMREIT CMBS I, INC., AMREIT RMBS I, INC. AND
AMREIT II, INC.

1.       Applicability

         From time to time the parties hereto may enter into transactions in
which one party ("Seller") agrees to transfer to the other ("Buyer") securities
or other assets ("Securities") against the transfer of funds by Buyer, with a
simultaneous agreement by Buyer to transfer to Seller such Securities at a date
certain or on demand, against the transfer of funds by Seller. Each such
transaction shall be referred to herein as a "Transaction" and, unless
otherwise agreed in writing, shall be governed by this Agreement, including any
supplemental terms or conditions contained in Annex I hereto and in any other
annexes identified herein or therein as applicable hereunder.

2.       Definitions

         (a) "Act of Insolvency", with respect to any party, (i) the
commencement by such party as debtor of any case or proceeding under any
bankruptcy, insolvency, reorganization, liquidation, moratorium, dissolution,
delinquency or similar law, or such party seeking the appointment or election
of a receiver, conservator, trustee, custodian or similar official for such
party or any substantial part of its property, or the convening of any meeting
of creditors for purposes of commencing any such case or proceeding or seeking
such an appointment or election, (ii) the commencement of any such case or
proceeding against such party, or another seeking such an appointment or
election, or the filing against a party of an application for a protective
decree under the provisions of the Securities Investor Protection Act of 1970,
which (A) is consented to or not timely contested by such party, (B) results in
the entry of an order for relief, such an appointment or election, the issuance
of such a protective decree or the entry of an order having a similar effect,
or (C) is not dismissed within 15 days, (iii) the making by such party of a
general assignment for the benefit of creditors, or (iv) the admission in
writing by such party of such party's inability to pay such party's debts as
they become due;

         (b) "Additional Purchased Securities", Securities provided by Seller
to Buyer pursuant to Paragraph 4(a) hereof;

         (c) "Buyer's Margin Amount", with respect to any Transaction as of any
date, the amount obtained by application of the Buyer's Margin Percentage to
the Repurchase Price for such Transaction as of such date;

         (d) "Buyer's Margin Percentage", with respect to any Transaction as of
any date, a percentage (which may be equal to the Seller's Margin Percentage)
agreed to by Buyer and Seller or, in the absence of any such agreement, the
percentage obtained by dividing the Market Value of the Purchased Securities on
the Purchase Date by the Purchase Price on the Purchase Date for such
Transaction;

         (e) "Confirmation", the meaning specified in Paragraph 3(b) hereof;

         (f) "Income", with respect to any Security at any time, any principal
thereof and all interest, dividends or other distributions thereon;

         (g) "Margin Deficit", the meaning specified in Paragraph 4(a) hereof;

         (h) "Margin Excess", the meaning specified in Paragraph 4(b) hereof;

         (i) "Margin Notice Deadline", the time agreed to by the parties in the
relevant Confirmation, Annex I hereto or otherwise as the deadline for giving
notice requiring same-day satisfaction of margin maintenance obligations as
provided in Paragraph 4 hereof (or, in the absence of any such agreement, the
deadline for such purposes established in accordance with market practice);

         (j) "Market Value", with respect to any Securities as of any date, the
price for such Securities on such date obtained from a generally recognized
source agreed to by the parties or the most recent closing bid quotation from
such a source, plus accrued Income to the extent not included therein (other
than any income credited or transferred to, or applied to the obligations of,
Seller pursuant to Paragraph 5 hereof) as of such date (unless contrary to
market practice for such Securities);





<PAGE>   2

         (k) "Price Differential", with respect to any Transaction as of any
date, the aggregate amount obtained by daily application of the Pricing Rate
for such Transaction to the Purchase Price for such Transaction on a
360-day-per-year basis for the actual number of days during the period
commencing on (and including) the Purchase Date for such Transaction and ending
on (but excluding) the date of determination (reduced by any amount of such
Price Differential previously paid by Seller to Buyer with respect to such
Transaction);

         (l) "Pricing Rate", the per annum percentage rate for determination of
the Price Differential;

         (m) "Prime Rate", the prime rate of U.S. commercial banks as published
in The Wall Street Journal (or, if more than one such rate is published, the
average of such rates);

         (n) "Purchase Date", the date on which Purchased Securities are to be
transferred by Seller to Buyer;

         (o) "Purchase Price", (i) on the Purchase Date, the price at which
Purchased Securities are transferred by Seller to Buyer, and (ii) thereafter,
except where Buyer and Seller agree otherwise, such price increased by the
amount of any cash transferred by Buyer to Seller pursuant to Paragraph 4(b)
hereof and decreased by the amount of any cash transferred by Seller to Buyer
pursuant to Paragraph 4(a) hereof or applied to reduce Seller's obligations
under clause (ii) of Paragraph 5 hereof;

         (p) "Purchased Securities", the Securities transferred by Seller to
Buyer in a Transaction hereunder, and any Securities substituted therefor in
accordance with Paragraph 9 hereof. The term "Purchased Securities" with
respect to any Transaction at any time also shall include Additional Purchased
Securities delivered pursuant to Paragraph 4(a) hereof and shall exclude
Securities returned pursuant to Paragraph 4(b) hereof;

         (q) "Repurchase Date", the date on which Seller is to repurchase the
Purchased Securities from Buyer, including any date determined by application
of the provisions of Paragraph 3(c) or 11 hereof;

         (r) "Repurchase Price", the price at which Purchased Securities are to
be transferred from Buyer to Seller upon termination of a Transaction, which
will be determined in each case (including Transactions terminable upon demand)
as the sum of the Purchase Price and the Price Differential as of the date of
such determination;

         (s) "Seller's Margin Amount", with respect to any Transaction as of
any date, the amount obtained by application of the Seller's Margin Percentage
to the Repurchase Price for such Transaction as of such date;

         (t) "Seller's Margin Percentage", with respect to any Transaction as
of any date, a percentage (which may be equal to the Buyer's Margin Percentage)
agreed to by Buyer and Seller or, in the absence of any such agreement, the
percentage obtained by dividing the Market Value of the Purchased Securities on
the Purchase Date by the Purchase Price on the Purchase Date for such
Transaction.

3.       Initiation; Confirmation; Termination

         (a) An agreement to enter into a Transaction may be made orally or in
writing at the initiation of either Buyer or Seller. On the Purchase Date for
the Transaction, the Purchased Securities shall be transferred to Buyer or its
agent against the transfer of the Purchase Price to an account of Seller.

         (b) Upon agreeing to enter into a Transaction hereunder, Buyer or
Seller (or both), as shall be agreed, shall promptly deliver to the other party
a written confirmation of each Transaction (a "Confirmation"). The Confirmation
shall describe the Purchased Securities (including CUSIP number, if any),
Identify Buyer and Seller and set forth (i) the Purchase Date, (ii) the
Purchase Price, (iii) the Repurchase Date, unless the Transaction is to be
terminable on demand, (iv) the Pricing Rate or Repurchase Price applicable to
the Transaction, and (v) any additional terms or conditions of the Transaction
not inconsistent with this Agreement. The Confirmation, together with this
Agreement, shall constitute conclusive evidence of the terms agreed between
Buyer and Seller with respect to the Transaction to which the Confirmation
relates, unless with respect to the Confirmation specific objection is made
promptly after receipt thereof. In the event of any conflict between the terms
of such Confirmation and this Agreement, this Agreement shall prevail.

         (c) In the case of Transactions terminable upon demand, such demand
shall be made by Buyer or Seller, no later than such time as is customary in
accordance with market practice, by telephone or otherwise on or prior to the
business day on which such termination will be effective. On the date specified
in such demand, or on the date fixed for termination in the case of
Transactions having a fixed term, termination of the Transactions will be
effected by transfer to Seller or its agent of the Purchased Securities and any
income in respect thereof received by Buyer (and not previously credited or
transferred to, or applied to the obligations of, Seller pursuant to Paragraph
5 hereof) against the transfer of the Repurchase Price to an account of Buyer.

4.       Margin Maintenance

         (a) If at any time the aggregate Market Value of all Purchased
Securities subject to all Transactions in which a particular party hereto is
acting as Buyer is less than the aggregate Buyer's Margin Amount for all such
Transactions (a "Margin Deficit"), then Buyer may by notice to Seller require
Seller in such Transactions, at Seller's option, to transfer to Buyer cash or
additional Securities reasonably acceptable to Buyer ("Additional Purchased
Securities"), so that the cash and aggregate Market Value of the Purchased
Securities, including any such Additional Purchased Securities, will thereupon
equal or exceed such aggregate Buyer's Margin Amount (decreased by the amount
of any Margin Deficit as of such date arising from any Transactions in which
such Buyer is acting as Seller).

         (b) If at any time the aggregate Market Value of all Purchase
Securities subject to all Transactions in which a particular party hereto is
acting as Seller exceeds the aggregate Seller's Margin Amount for all such
Transactions at such time (a "Margin Excess"), then Seller may by notice to
Buyer require Buyer in such Transactions, at Buyer's option, to transfer cash
or Purchased Securities to Seller, so that the aggregate Market Value of the
Purchased Securities, after deduction of any such cash or any Purchased
Securities so transferred, will thereupon not exceed such aggregate Seller's
Margin Amount (increased by the amount of any Margin Excess as of such date
arising from any Transactions in which such Seller is acting as Buyer).

         (c) If any notice is given by Buyer or Seller under subparagraph (a)
or (b) of this Paragraph at or before the Margin Notice Deadline on any
business day, the party receiving such notice shall transfer cash or Additional
Purchased 


                                       2
<PAGE>   3


Securities as provided in such subparagraph no later than the close of business
in the relevant market on such day. If any such notice is given after the Margin
Notice Deadline, the party receiving such notice shall transfer such cash or
Securities no later than the close of business in the relevant market on the
next business day following such notice.

         (d) Any cash transferred pursuant to this Paragraph shall be
attributed to such Transactions as shall be agreed upon by Buyer and Seller.

         (e) Seller and Buyer may agree, with respect to any or all
Transactions hereunder, that the respective rights of Buyer or Seller (or both)
under subparagraphs (a) and (b) of this Paragraph may be exercised only where a
Margin Deficit or Margin Excess, as the case may be, exceeds a specified dollar
amount or a specified percentage of the Repurchase Prices for such Transactions
(which amount or percentage shall be agreed to by Buyer and Seller prior to
entering into any such Transactions).

         (f) Seller and Buyer may agree, with respect to any or all
Transactions hereunder, that the respective rights of Buyer and Seller under
subparagraphs (a) and (b) of this Paragraph to require the elimination of a
Margin Deficit or a Margin Excess, as the case may be, may be exercised
whenever such a Margin Deficit or a Margin Excess exists with respect to any
single Transaction hereunder (calculated without regard to any other
Transaction outstanding under this Agreement).

5.       Income Payments

         Seller shall be entitled to receive an amount equal to all Income paid
or distributed on or in respect of the Securities that is not otherwise
received by Seller, to the full extent it would be so entitled if the
Securities had not been sold to Buyer. Buyer shall, as the parties may agreed
with respect to any Transaction (or, in the absence of any such agreement, as
Buyer shall reasonably determine in its discretion), on the date such Income is
paid or distributed either (i) transfer to or credit to the account of Seller
such Income with respect to any Purchased Securities subject to such
Transaction or (ii) with respect to Income paid in cash, apply the Income
payment or payments to reduce the amount, if any, to be transferred to Buyer by
Seller upon termination of such Transaction. Buyer shall not be obligated to
take any action pursuant to the preceding sentence (A) to the extent that such
action would result in the creation of a Margin Deficit, unless prior thereto
or simultaneously therewith Seller transfers to Buyer cash or Additional
Purchased Securities sufficient to eliminate such Margin Deficit, or (B) if an
Event of Default with respect to Seller has occurred and is then continuing at
the time such Income is paid or distributed.

6.       Security Interest

         Although the parties intend that all Transactions hereunder be sales
and purchases and not loans, in the event any such Transactions are deemed to
be loans, Seller shall be deemed to have pledged to Buyer as security for the
performance by Seller of its obligations under each such Transaction, and shall
be deemed to have granted to Buyer a security interest in, all of the Purchased
Securities with respect to all Transactions hereunder and all Income thereon
and other proceeds thereof.

7.       Payment and Transfer

         Unless otherwise mutually agreed, all transfers of funds hereunder
shall be in immediately available funds. All Securities transferred by one
party hereto to the other party (i) shall be in suitable form for transfer or
shall be accompanied by duly executed instruments of transfer or assignment in
blank and such other documentation as the party receiving possession may
reasonably request, (ii) shall be transferred on the book-entry system of a
Federal Reserve Bank, or (iii) shall be transferred by any other method
mutually acceptable to Seller and Buyer.

8.       Segregation of Purchased Securities

         To the extent required by applicable law, all Purchased Securities in
the possession of Seller shall be segregated from other securities in its
possession and shall be identified as subject to this Agreement. Segregation
may be accomplished by appropriate identification on the books and records of
the holder, including a financial or securities intermediary or a clearing
corporation. All of Seller's interest in the Purchased Securities shall pass to
Buyer on the Purchase Date and, unless otherwise agreed by Buyer and Seller,
nothing in this Agreement shall preclude Buyer from engaging in repurchase
transactions with the Purchased Securities or otherwise selling, transferring,
pledging or hypothecating the Purchased Securities, but no such transaction
shall relieve Buyer of its obligations to transfer Purchased Securities to
Seller pursuant to Paragraph 3, 4 or 11 hereof, or of Buyer's obligation to
credit or pay Income to, or apply Income to the obligations of, Seller pursuant
to Paragraph 5 hereof.

     ------------------------------------------------------------------------
     REQUIRED DISCLOSURE FOR TRANSACTIONS IN WHICH THE SELLER RETAINS CUSTODY
     OF THE PURCHASED SECURITIES 

     Seller is not permitted to substitute other securities for those subject
     to this Agreement and therefore must keep Buyer's securities segregated at
     all times, unless in this Agreement Buyer grants Seller the right to
     substitute other securities. If Buyer grants the right to substitute, this
     means that Buyer's securities will likely be commingled with Seller's own
     securities during the trading day. Buyer is advised that, during any
     trading day that Buyer's securities are commingled with Seller's
     securities, they [will]* [may]** be subject to liens granted by Seller to
     [its clearing bank]* [third parties]** and may be used by Seller for
     deliveries on other securities transactions. Whenever the securities are
     commingled, Seller's ability to resegregate substitute securities for
     Buyer will be subject to Seller's ability to satisfy [the clearing]*
     [any]** lien or to obtain substitute securities.
     ------------------------------------------------------------------------

*Language to be used under 17 C.F.R. 403.4(e) If Seller is a government
securities broker or dealer other than a financial Institution.

**Language to be used under 17 C.F.R. 403.5(d) If seller is a financial
Institution. 


                                       3

<PAGE>   4


9.       Substitution

         (a) Seller may, subject to agreement with and acceptance by Buyer,
substitute other Securities for any Purchased Securities. Such substitution
shall be made by transfer to Buyer of such other Securities and transfer to
Seller of such Purchased Securities. After substitution, the substituted
Securities shall be deemed to be Purchased Securities.

         (b) In Transactions in which Seller retains custody of Purchased
Securities, the parties expressly agree that Buyer shall be deemed, for
purposes of subparagraph (a) of this Paragraph, to have agreed to and accepted
in this Agreement substitution by Seller of other Securities for Purchased
Securities; provided, however, that such other Securities shall have a Market
Value at least equal to the Market Value of the Purchased Securities for which
they are substituted.

10.      Representations

         Each of Buyer and Seller represents and warrants to the other that (i)
it is duly authorized to execute and deliver this Agreement, to enter into
Transactions contemplated hereunder and to perform its obligations hereunder
and has taken all necessary action to authorize such execution, delivery and
performance, (ii) it will engage in such Transactions as principal (or, if
agreed in writing, in the form of an annex hereto or otherwise, in advance of
any Transaction by the other party hereto, as agent for a disclosed principal),
(iii) the person signing this Agreement on its behalf is duly authorized to do
so on its behalf (or on behalf of any such disclosed principal), (iv) it has
obtained all authorizations of any governmental body required in connection
with this Agreement and the Transactions hereunder and such authorizations are
in full force and effect and (v) the execution, delivery and performance of
this Agreement and the Transactions hereunder will not violate any law,
ordinance, charter, by-law or rule applicable to it or any agreement by which
it is bound or by which any of its assets are affected. On the Purchase Date
for any Transaction Buyer and Seller shall each be deemed to repeat all the
foregoing representations made by it.

11.      Events of Default

         In the event that (i) Seller fails to transfer or Buyer fails to
purchase Purchased Securities upon the applicable Purchase Date, (ii) Seller
fails to repurchase or Buyer fails to transfer Purchased Securities upon the
applicable Repurchase Date, (iii) Seller or Buyer fails to comply with
Paragraph 4 hereof, (iv) Buyer fails, after one business day's notice, to
comply with Paragraph 5 hereof, (v) an Act of Insolvency occurs with respect to
Seller or Buyer, (vi) any representation made by Seller or Buyer shall have
been incorrect or untrue in any material respect when made or repeated or
deemed to have been made or repeated, or (vii) Seller or Buyer shall admit to
the other its inability to, or its intention not to, perform any of its
obligations hereunder (each an "Event of Default"):

         (a) The nondefaulting party may, at its option (which options shall be
deemed to have been exercised immediately upon the of an Act of Insolvency),
declare an Event of Default to have occurred hereunder and, upon the exercise
or deemed exercise of such option, the Repurchase Date for each Transaction
hereunder shall, if it has not already occurred, be deemed immediately to occur
(except that, in the event that the Purchase Date for any Transaction has not
yet occurred as of the date of such exercise or deemed exercise, such
Transaction shall be deemed immediately canceled). The nondefaulting party
shall (except upon the occurrence of an Act of Insolvency) give notice to the
defaulting party of the exercise of such option as promptly as practicable.

         (b) In all Transactions in which the defaulting party is acting as
Seller, if the nondefaulting party exercises or is deemed to have exercised the
option referred to in subparagraph (a) of this Paragraph, (i) the defaulting
party's obligations in such Transactions to repurchase all Purchased
Securities, at the Repurchase Price therefor on the Repurchase Date determined
in accordance with subparagraph (a) of this Paragraph, shall thereupon become
immediately due and payable, (ii) all Income paid after such exercise or deemed
exercise shall be retained by the nondefaulting party and applied to the
aggregate unpaid Repurchase Prices and any other amounts owing by the
defaulting party hereunder, and (iii) the defaulting party shall immediately
deliver to the nondefaulting party any Purchased Securities subject to such
Transactions then in the defaulting party's possession or control.

         (c) In all Transactions in which the defaulting party is acting as
Buyer, upon tender by the nondefaulting party of payment of the aggregate
Repurchase Prices for all such Transactions, all right, title and interest in
and entitlement to all Purchased Securities subject to such Transactions shall
be deemed transferred to the nondefaulting party, and the defaulting party
shall deliver all such Purchased Securities to the nondefaulting party.

         (d) If the nondefaulting party exercises or is deemed to have
exercised the option referred to in subparagraph (a) of this Paragraph, the
nondefaulting party, without prior notice to the defaulting party, may:

               (i)    as to Transactions in which the defaulting party is
acting as Seller, (A) immediately sell, in a recognized market (or otherwise in
a commercially reasonable manner) at such price or prices as the nondefaulting
party may reasonably deem satisfactory, any or all Purchased Securities subject
to such Transactions and apply the proceeds thereof to the aggregate unpaid
Repurchase Prices and any other amounts owing by the defaulting party hereunder
or (B) in its sole discretion elect, in lieu of selling all or a portion of
such Purchased Securities, to give the defaulting party credit for such
Purchased Securities in an amount equal to the price therefor on such date,
obtained from a generally recognized source or the most recent closing bid
quotation from such a source, against the aggregate unpaid Repurchase Prices
and any other amounts owing by the defaulting party hereunder; and

               (ii)    as to Transactions in which the defaulting party is
acting as Buyer, (A) immediately purchase, in a recognized market (or otherwise
in a commercially reasonably manner) at such price or prices as the
nondefaulting party may reasonable deem satisfactory, securities ("Replacement
Securities") of the same class and amount as any Purchased Securities that are
not delivered by the defaulting party to the nondefaulting party as required
hereunder or (B) in its sole discretion elect, in lieu of purchasing
Replacement Securities, to be deemed to have purchased Replacement Securities
at the price therefor on such date, obtained from a generally recognized source
or the most recent closing offer quotation from such a source.


                                       4
<PAGE>   5


         Unless otherwise provided in Annex I, the parties acknowledge and
agree that (1) the Securities subject to any Transaction hereunder are
instruments traded in a recognized market, (2) in the absence of a generally
recognized source for prices or bid or offer quotations for any Security, the
nondefaulting party may establish the source therefor in its sole discretion
and (3) all prices, bids and offers shall be determined together with accrued
Income (except to the extent contrary to market practice with respect to the
relevant Securities).

         (e) As to Transactions in which the defaulting party is acting as
Buyer, the defaulting party shall be liable to the nondefaulting party for any
excess of the price paid (or deemed paid) by the nondefaulting party for
Replacement Securities over the Repurchase Price for the Purchased Securities
replaced thereby and for any amounts payable by the defaulting party under
Paragraph 5 hereof or otherwise hereunder.

         (f) For purposes of this Paragraph 11, the Repurchase Price for each
Transaction hereunder in respect of which the defaulting party is acting as
Buyer shall not increase above the amount of such Repurchase Price for such
Transaction determined as of the date of the exercise or deemed exercise by the
nondefaulting party of the option referred to in subparagraph (a) of this
Paragraph.

         (g) The defaulting party shall be liable to the nondefaulting party
for (i) the amount of all reasonable legal or other expenses incurred by the
nondefaulting party in connection with or as a result of an Event of Default,
(ii) damages in an amount equal to the cost (including all fees, expenses and
commissions) of entering into replacement transactions and entering into or
terminating hedge transactions in connection with or as a result of an Event of
Default, and (iii) any other loss, damage, cost or expense directly arising or
resulting from the occurrence of an Event of Default in respect of a
Transaction.

         (h) To the extent permitted by applicable law, the defaulting party
shall be liable to the nondefaulting party for interest on any amounts owing by
the defaulting party hereunder, from the date the defaulting party becomes
liable for such amounts hereunder until such amounts are (i) paid in full by
the defaulting party or (ii) satisfied in full by the exercise of the
nondefaulting party's rights hereunder. Interest on any sum payable by the
defaulting party to the nondefaulting party under this Paragraph 11(h) shall be
at a rate equal to the greater of the Pricing Rate for the relevant Transaction
or the Prime Rate.

         (i) The nondefaulting party shall have, in addition to its rights
hereunder, any rights otherwise available to it under any other agreement or
applicable law.

12.      Single Agreement

         Buyer and Seller acknowledge that, and have entered hereinto and will
enter into each Transaction hereunder in consideration of and in reliance upon
the fact that, all Transactions hereunder constitute a single business and
contractual relationship and have been made in consideration of each other.
Accordingly, each of Buyer and Seller agrees (i) to perform all of its
obligations in respect of each Transaction hereunder, and that a default in the
performance of any such obligations shall constitute a default by it in respect
of all Transactions hereunder, (ii) that each of them shall be entitled to set
off claims and apply property held by them in respect of any Transaction
against obligations owing to them in respect of any other Transactions
hereunder and (iii) that payments, deliveries and other transfers made by
either of them in respect of any Transaction shall be deemed to have been made
in consideration of payments, deliveries and other transfers in respect of any
other Transactions hereunder, and the obligations to make any such payments,
deliveries and other transfers may be applied against each other and netted.

13.      Notices and Other Communications

         Any and all notices, statements, demands or other communications
hereunder may be given by a party to the other by mail, facsimile, telegraph,
messenger or otherwise to the address specified in Annex II hereto, or so sent
to such party at any other place specified in a notice of change of address
hereafter received by the other. All notices, demands and requests hereunder
may be made orally, to be confirmed promptly in writing, or by other
communication as specified in the preceding sentence.

14.      Entire Agreement; Severability

         This Agreement shall supersede any existing agreements between the
parties containing general terms and conditions for Repurchase Transactions.
Each provision and agreement herein shall be treated as separate and
independent from any other provision or agreement herein and shall be
enforceable notwithstanding the unenforceability of any such other provision or
agreement.

15.      Non-assignability; Termination

         (a) The rights and obligations of the parties under this Agreement and
under any Transaction shall not be assigned by either party without the prior
written consent of the other party, and any such assignment without the prior
written consent of the other party shall be null and void. Subject to the
foregoing, this Agreement and any Transactions shall be binding upon and shall
inure to the benefit of the parties and their respective successors and
assigns. This Agreement may be terminated by either party upon giving written
notice to the other, except that this Agreement shall, notwithstanding such
notice, remain applicable to any Transactions then outstanding.

         (b) Subparagraph (a) of this Paragraph 15 shall not preclude a party
from assigning, charging or otherwise dealing with all or any part of its
interest in any sum payable to it under Paragraph 11 hereof.

16.      Governing Law

         This Agreement shall be governed by the laws of the State of New York
without giving effect to the conflict of law principles thereof.

17.      No Waivers, Etc.

         No express or implied waiver of any Event of Default by either party
shall constitute a waiver of any other Event 

                                       5

<PAGE>   6
of Default and no exercise of any remedy hereunder by any party shall constitute
a waiver of its right to exercise any other remedy hereunder. No modification or
waiver of any provision of this Agreement and no consent by any party to a
departure herefrom shall be effective unless and until such shall be in writing
and duly executed by both of the parties hereto. Without limitation on any of
the foregoing, the failure to give a notice pursuant to Paragraph 4(a) or 4(b)
hereof will not constitute a waiver of any right to do so at a later date.

18.      Use of Employee Plan Assets

         (a) If assets of an employee benefit plan subject to any provision of
the Employee Retirement Income Security Act of 1974 ("ERISA") are intended to
be used by either party hereto (the "Plan Party") in a Transaction, the Plan
Party shall so notify the other party prior to the Transaction. The Plan Party
shall represent in writing to the other party that the Transaction does not
constitute a prohibited Transaction under ERISA or is otherwise exempt
therefrom, and the other party may proceed in reliance thereon but shall not be
required so to proceed.

         (b) Subject to the last sentence of subparagraph (a) of this
Paragraph, any such Transaction shall proceed only if Seller furnishes or has
furnished to Buyer its most recent available audited statement of its financial
condition and its most recent subsequent unaudited statement of its financial
condition.

         (c) By entering into a Transaction pursuant to this Paragraph, Seller
shall be deemed (i) to represent to Buyer that since the date of Seller's
latest such financial statements, there has been no material adverse change in
Seller's financial condition which Seller has not disclosed to Buyer, and (ii)
to agree to provide Buyer with future audited and unaudited statements of its
financial condition as they are issued, so long as it is a Seller in any
outstanding Transaction involving a Plan Party.

19.      Intent

         (a) The parties recognize that each Transaction is a "repurchase
agreement" as that term is defined in Section 101 of Title 11 of the United
States Code, as amended (except insofar as the type of Securities subject to
such Transaction or the term of such Transaction would render such definition
inapplicable), and a "securities contract" as that term is defined in Section
741 of Title 11 of the United States Code, as amended (except insofar as the
type of assets subject to such Transaction would render such definition
inapplicable).

         (b) It is understood that either party's right to liquidate Securities
delivered to it in connection with Transactions hereunder or to exercise any
other remedies pursuant to Paragraph 11 hereof is a contractual right to
liquidate such Transaction as described in Sections 555 and 559 of Title 11 of
the United States Code, as amended.

         (c) The parties agree and acknowledge that if a party hereto is an
"insured depository institution," as such term is defined in the Federal
Deposit Insurance Act, as amended ("FDIA"), then each Transaction hereunder is
a "qualified financial contract," as that term is defined in FDIA and any
rules, orders or policy statements thereunder (except insofar as the type of
assets subject to such Transaction would render such definition inapplicable).

         (d) It is understood that this Agreement constitutes a "netting
contract" as defined in and subject to Title IV of the Federal Deposit
Insurance Corporation Improvement Act of 1991 ("FDICIA") and each payment
entitlement and payment obligation under any Transaction hereunder shall
constitute a "covered contractual payment entitlement" or "covered contractual
payment obligation", respectively, as defined in and subject to FDICIA (except
insofar as one or both of the parties is not a "financial institution" as that
term is defined in FDICIA).

20.      Disclosure Relating to Certain Federal Protections 

         The parties acknowledge that they have been advised that:
         
         (a) In the case of Transactions in which one of the parties is a
broker or dealer registered with the Securities and Exchange Commission ("SEC")
under Section 15 of the Securities Exchange Act of 1934 ("1934 Act"), the
Securities Investor Protection Corporation has taken the position that the
provisions of the Securities Investor Protection Act of 1970 ("SIPA") do not
protect the other party with respect to any Transaction hereunder;

         (b) In the case of Transactions in which one of the parties is a
government securities broker or a government securities dealer registered with
the SEC under Section 15C of the 1934 Act, SIPA will not provide protection to
the other party with respect to any Transaction hereunder; and

         (c) In the case of Transactions in which one of the parties is a
financial institution, funds held by the financial institution pursuant to a
Transaction hereunder are not a deposit and therefore are not insured by the
Federal Deposit Insurance Corporation or the National Credit Union Share
Insurance Fund, as applicable.

                                      PRUDENTIAL-BACHE INTERNATIONAL, LTD.



                                      By: /s/ PAUL McCORMICK
                                         --------------------------------------

                                      Title:  V.P.
                                            -----------------------------------
                                      Date:   9/30/98
                                           ------------------------------------

                             [SIGNATURES CONTINUE]


<PAGE>   7


                                      AMRESCO CAPITAL TRUST


                                      By: /s/ JOHN JUMONVILLE
                                         --------------------------------------

                                      Title:  V.P.
                                            -----------------------------------
                                      Date:   9/15/98
                                           ------------------------------------

                                      AMREIT RMBS I, INC.


                                      By: /s/ JOHN JUMONVILLE
                                         --------------------------------------

                                      Title:  V.P.
                                            -----------------------------------
                                      Date:   9/15/98
                                           ------------------------------------

                                      AMREIT CMBS I, INC.


                                      By: /s/ JOHN JUMONVILLE
                                         --------------------------------------

                                      Title:  V.P.
                                            -----------------------------------
                                      Date:   9/15/98
                                           ------------------------------------

                                      AMREIT II, INC.


                                      By: /s/ JOHN JUMONVILLE
                                         --------------------------------------

                                      Title:  V.P.
                                            -----------------------------------
                                      Date:   9/15/98
                                           ------------------------------------
<PAGE>   8
                                    ANNEX I


         This Annex I forms a part of the Master Repurchase Agreement dated as
of July 1, 1998 (the "Agreement") between (A) PRUDENTIAL-BACHE INTERNATIONAL, 
LTD. ("Buyer") and (B) AMREIT CAPITAL TRUST, AMREIT CMBS I, INC., AMREIT
RMBS I, INC., and AMREIT II, INC. (collectively "Seller"). Capitalized terms
used but not defined in this Annex I shall have the meanings ascribed to them
in the Agreement.

1.       Other Applicable Annexes.  The following Annexes also form a part of
         the Agreement:

         (a) Annex II Names and Addresses for Communication between Parties

         (b) Annex III (International Transactions)

         (c) Annex IV (Party Acting as Agent)

         (d) Annex V (Margin for Forward Transactions)

2.       For purposes of the Agreement, the following terms shall have the
         meanings hereto ascribed:

         (a) "Advance Rate" means, with respect to each Eligible Asset, the
             applicable rate determined in accordance with Schedule I attached
             hereto.

         (b) "Aggregate Purchase Price" at any time means the sum of the
             Purchase Prices of all outstanding Purchased Securities (or with
             respect to the sublimits specified below, the sum of the Purchase
             Prices of all outstanding Purchased Securities of the type
             described); provided, however, that the Aggregate Purchase Price
             shall not exceed $60,000,000 for any CMBS rated "BB" or below by
             any Rating Agency (as hereinafter defined) and shall not exceed
             $40,000,000 for any CMBS rated B or below by any Rating Agency.

         (c) "Business Day" means any day other than (i) a Saturday or Sunday,
             or (ii) a day on which banking institutions in the State of New
             York or the State of Texas are authorized or obligated by law or
             executive order to be closed.

         (d) "CMBS" means commercial or multifamily mortgage backed securities.

         (e) "Eligible Assets" means (i) CMBS rated "AAA" through "B-" by any
             of Standard & Poor's Rating Services, a division of the
             McGraw-Hill Companies, Duff & Phelps Credit Rating Co., Fitch
             IBCA, Inc. or Moody's Investor Services (collectively, the "Rating
             Agencies"), and (ii) RMBS rated "AAA" through "B" by any of the
             Rating Agencies.



<PAGE>   9


         (f) "Eurodollar Business Day" means a Business Day in New York on
             which commercial banks are open for international business
             (including dealings in deposits in U.S. dollars) in London.

         (g) "LIBOR" means (i) the rate (expressed as a percentage per annum)
             for one-month deposit in U.S. dollars that appears on Telerate
             Page 3750 as of 11:00 a.m., New York City time on the applicable
             Eurodollar Business Day for such period or (ii) if such rate does
             not appear on Telerate Page 3750 as of 11:00 a.m. New York City
             time, on the applicable Eurodollar Business Day, the rate
             (expressed as a percentage per annum) for one-month deposit in
             U.S. dollars as reported by Morgan Guaranty Trust Company of New
             York (or such other prime bank as Buyer shall designate).

         (h) "Margin Notice Deadline" means 10:00 a.m. New York City time.

         (i) "RMBS" means a series of one- to four-family residential mortgage
             backed securities.

3.       The definition of "Market Value" in Section 2(j) is amended by adding
         thereto after "a generally recognized source agreed to by the Parties"
         the following: "(and, in the absence of such agreement, as reasonably
         determined by Buyer in accordance with commercially reasonable
         standards)".

4.       Notwithstanding the definition of Purchase Price in Paragraph 2 of the
         Agreement and the provisions of Paragraph 4 of the Agreement (i) the
         Purchase Price will not be increased or decreased by the amount of any
         cash transferred by one party to the other pursuant to Paragraph 4 of
         the Agreement, and (ii) the transfer of such cash shall be treated as
         if it constituted a transfer of Purchased Securities (with a Market
         Value equal to the U.S. dollar amount of such cash) pursuant to
         Paragraph 4(a) or (b), as the case may be.

5.       The Purchase Price for the Purchased Securities for each Transaction
         will be the product of the applicable Advance Rate(s) multiplied by the
         Market Value of such Purchased Securities. The Pricing Rate for each
         Transaction, as adjusted from month to month, will be the sum of (i)
         the pricing spread expressed as basis points corresponding to the
         applicable Advance Rate and type of Securities (either CMBS or RMBS)
         involved, all as determined in accordance with Schedule I and (ii)
         LIBOR as determined by Buyer as of 11:00 a.m. on the second Eurodollar
         Business Day immediately preceding each of (x) the related Purchase
         Date and (y) the first day of each succeeding calendar month. Purchased
         Securities shall be limited to Eligible Assets and the Aggregate
         Purchase Price shall not exceed $100,000,000 at any time.

6.       Subparagraph (e) of Paragraph 4 of the Agreement is amended by adding
         the following at the end thereof:


                                       2
<PAGE>   10


         "Unless otherwise changed in writing by Buyer, with respect to
         subparagraphs (a) and (b) of this Paragraph 4 the Margin Deficit and
         Margin Excess must exceed 2% of the aggregate Market Value of
         Purchased Securities before either Seller or Buyer, as applicable,
         shall be required to transfer any funds or Securities."

7.       Notwithstanding anything to the contrary provided in Paragraph 11 or
         any other Paragraph of this Agreement should an Event of Default under
         Paragraph 11 exist with respect to Seller that is not cured within any
         applicable cure period, Buyer's sole recourse shall be limited to
         exercising its rights with respect to the Purchased Securities and any
         Income related thereto, and Seller's liability for any amounts owed to
         Buyer under this Agreement shall be limited to the Purchased
         Securities.

8.       The following paragraphs (c) and (d) shall be added to Paragraph 9 of
         the Agreement:

         "(c) In the case of any Transaction for which the Repurchase Date is
         other than the Business Day immediately following the Purchase Date
         and with respect to which Seller does not have any existing right to
         substitute substantially the same Securities for the Purchased
         Securities, Seller shall have the right, subject to the provisions of
         this sentence, upon notice to Buyer, which notice shall be given at or
         prior to 10 a.m. (New York City time) on such Business Day, to
         substitute substantially the same Securities for any Purchased
         Securities; provided, however, that Buyer may elect, by the close of
         business on the Business Day notice is received, or by the close of
         the next Business Day if notice is given after 10 a.m. (New York City
         time) on such day, not to accept such substitution. In the event such
         substitution is accepted by Buyer, such substitution shall be made by
         Seller's transfer to Buyer of such other Securities and Buyer's
         transfer to Seller of such Purchased Securities, and after such
         substitution, the substituted Securities shall be deemed to be
         Purchased Securities. In the event Buyer elects not to accept such
         substitution, Seller shall have the unilateral right, at its option,
         to terminate the Transaction by paying to Buyer the Repurchase Price.

         (d) In the event Seller exercises its right to substitute or terminate
         under subparagraph (c), Seller shall be obligated to pay to Buyer, by
         the close of the Business Day of such substitution or termination, as
         the case may be, an amount equal to (A) Buyer's actual cost (including
         all fees, expenses and commissions) of (i) entering into replacement
         transactions; (ii) entering into or terminating hedge transactions;
         and/or (ii) terminating transactions or substituting securities in
         like transactions with third parties in connection with or as a result
         of such substitution or termination, and (B) to the extent Buyer
         determines not to enter into replacement transaction, the loss
         incurred by Buyer directly arising or resulting from such substitution
         or termination. The foregoing amounts shall be solely determined and
         calculated by Buyer in good faith."

9.       Paragraph 13 of the Agreement is amended by deleting the text thereof
         and replacing it with the following:


                                       3

<PAGE>   11



         "Any notice or communication with respect to the Agreement will be
         sufficiently given to a party if it is in writing and delivered in
         person, sent by certified or registered mail (airmail, if overseas) or
         the equivalent (with return receipt requested) or by overnight courier
         requiring a signature by the recipient or given by telecopier or telex
         (with answer back receipt) at the address or telecopy number for such
         parties set forth on Annex II hereto. A notice or communication will
         be effective:

         1.  if delivered by hand or sent by overnight courier, on the day and
             time it is delivered;

         2.  if sent by telex, on the day recipient answer back is received;

         3.  if sent by telecopier, on the day it is sent and its receipt is
             confirmed;

         4.  if sent by certified or registered mail (airmail, if overseas) or
             the equivalent (return receipt requested) three days after
             dispatch if the recipient's address for notice is in the same
             country as the place of dispatch or otherwise seven days after
             dispatch; or

         5.  if given by telephone and confirmed by one of the preceding forms
             of notice no later than the next Business Day on the date given by
             telephone.

         either party may by notice to the other change the address or
         telecopier number or telex number at which notices or communications
         are to be given to it."

10.      Paragraph 15(a) of the Agreement is amended by deleting the period at
         the end of the first sentence thereof and adding the following:

         "; provided, however, Buyer's consent to the assignment of this
         Agreement shall not be required for an assignment by Seller to any
         wholly-owned subsidiary of AMRESCO Capital Trust, a Texas real estate
         investment trust (such assignee the "Permitted Assignee") if (i)
         Seller shall provide Buyer with written notice of such assignment and
         (ii) the Permitted Assignee shall execute and deliver to Buyer a
         written agreement, reasonably satisfactory to Seller and Buyer,
         wherein the Permitted Assignee accepts the assignment and assumes all
         obligations of Seller under this Agreement." No such assignment shall
         relieve the assignor of any liability hereunder.

11.      The Agreement is amended by deleting the last sentence of Paragraph
         15(a) and inserting the following:

         "The term of this Agreement shall be for a period of two years,
         commencing July 1, 1998, unless sooner terminated following an Event
         of Default by written notice from the nondefaulting party."


                                       4
<PAGE>   12


12.      The Agreement is amended by adding the following Paragraph 21:

         "21. CONFLICT.

              In the event of any conflict between the terms of this Agreement
         and any Annex hereto (including, without limitation, this Annex I),
         the terms of such Annex shall prevail."

PRUDENTIAL-BACHE INTERNATIONAL, LTD.         AMREIT CMBS I, INC.


By: /s/ PAUL McCORMICK                       By: /s/ JOHN JUMONVILLE
   --------------------------                  --------------------------------
        Paul McCormick                               John Jumonville

Title:  V.P.                                 Title:  V.P.
      -----------------------                      ---------------------------

Date:  9/30/98                               Date:   9/15/98
      -----------------------                      ---------------------------

AMRESCO CAPITAL TRUST                        AMREIT II, INC.


By:  /s/ JOHN JUMONVILLE                     By: /s/ JOHN JUMONVILLE
   --------------------------                  --------------------------------
         John Jumonville                             John Jumonville

Title:   V.P.                                Title:  V.P.
      -----------------------                      ---------------------------

Date:    9/15/98                              Date:  9/15/98
      -----------------------                      ---------------------------


AMREIT RMBS I, INC.


By: /s/ JOHN JUMONVILLE
   --------------------------
        John Jumonville

Title:  V.P.
      -----------------------

Date:   9/15/98
      -----------------------





                                       

<PAGE>   13


                                   SCHEDULE I

                                   TO ANNEX I

                        Advance Rates and Pricing Spread



Pricing Grid

<TABLE>
<CAPTION>

Ratings           Advance           CMBS            Advance             RMBS
                  Rate                                Rate

<S>               <C>               <C>               <C>               <C> 
AAA               95%                20               95%               37.5

IO                90%                20               80%                100

AA                95%                20               95%               37.5

A                 80%                20               80%                 50

BBB               80%                25               80%               62.5

BB                75%               100               75%                 75

B                 70%               135               70%                125

B-                60%               150               60%                150
</TABLE>



<PAGE>   14
                                    ANNEX II

              Names and Address for Communications Between Parties


AMRESCO Capital Trust
700 North Pearl Street
Suite 2400, LB 342
Dallas, Texas 75201-7424
Telephone:        214-953-7733
Facsimile:        214-953-7757
Attention:        President and General Counsel

PRUDENTIAL-BACHE INTERNATIONAL, LTD.
9 Devonshire Square
London EC2M 4HP, England
Attention:        Paul McCormack, Vice President
Telephone:        011-44-171-548 4500


<PAGE>   15
                                   ANNEX III

                           INTERNATIONAL TRANSACTIONS


This Annex III (including any Schedules hereto) forms a part of the Master
Repurchase Agreement dated as of July 1, 1998 (the "Agreement") between
PRUDENTIAL-BACHE INTERNATIONAL, LTD. and AMRESCO CAPITAL TRUST, AMREIT CMBS
I, INC., AMREIT RMBS I, INC. and AMREIT II, INC. Capitalized terms used but not
defined in this Annex III shall have the meaning ascribed to them in the
Agreement.

1.  Definitions. For purposes of the Agreement and this Annex III:

    (a) The following terms shall have the following meanings:

         "Base Currency", United States dollar or such other currency as Buyer
         and Seller may agree in the Confirmation with respect to any
         International Transaction or otherwise in writing;

         "Business Day" or "business day":

           (i)     relation to any International Transaction which (A) involves
                   an International Security and (B) is to be settled through
                   CEDEL or Euroclear, a day on which CEDEL or, as the case may
                   be, Euroclear is open to settle business in the currency in
                   which the Purchase Price and the Repurchase Price are
                   denominated;

           (ii)    in relation to any International Transaction which (A)
                   involves an International Security and (B) is to be settled
                   through a settlement system other than CEDEL or Euroclear, a
                   day on which that settlement system is open to settle such
                   International Transaction;

           (iii)   in relation to any International Transaction which involves a
                   delivery of Securities not falling within (i) or (ii) above,
                   a day on which banks are open for business in the place
                   where delivery of the relevant Securities is to be effected;
                   and

           (iv)    in relation to any International Transaction which involves
                   an obligation to make a payment not falling within (i) or
                   (ii) above, a day other than a Saturday or Sunday on which
                   banks are open for business in the principal financial
                   center of the country of which the currency in which the
                   payment is denominated is the official currency and, if
                   different, in the place where any account designated by the
                   parties for the making or receipt of the payment is situated
                   (or, in the case of ECU, a day on which ECU clearing
                   operates);

                  "CEDEL", CEDEL Bank, socie'te anonyme;

                  "Contractual Currency", the currency in which the
                  International Securities subject to any International
                  Transaction are denominated or such other currency as may be
                  specified in the Confirmation with respect to any
                  International Transaction;

                  "Euroclear", Morgan Guaranty Trust Company of New York,
                  Brussels Branch, as operator of the Euroclear System;

                  "International Security", any Security that (i) is
                  denominated in a currency other than United States dollars or
                  (ii) is capable of being cleared through a clearing facility
                  outside the United States or (iii) is issued by an issuer
                  organized under the laws of a jurisdiction other than the
                  United States (or any political subdivision thereof);

                  "International Transaction", any Transaction involving (i) an
                  International Security or (ii) a party organized under the
                  laws of a jurisdiction other than the United States (or any
                  political subdivision thereof) or having its principal place
                  of business outside the United States or (iii) a branch or
                  office outside the United States designated in Annex I by a
                  party organized under the laws of the United States (or any
                  political subdivision thereof) as an office through which
                  that party may act;

                  "LIBOR", in relation to any sum in any currency, the offered
                  rate for deposits for such sum in such currency for a period
                  of three months which appears on the Reuters Screen LIBO page
                  as of 11:00 A.M., London time, on the date on which it is to
                  be determined (or, if more than one such rate appears, the
                  arithmetic mean of such rates);

                  "Spot Rate", where an amount in one currency is to be
                  converted into a second currency on any 



<PAGE>   16


                  date, the spot rate of exchange of a comparable amount quoted
                  by Buyer and Seller, for the sale by such bank of such second
                  currency against a purchase by it of such first currency.

    (b)  Notwithstanding Paragraph 2 of the Agreement, the term "Prime  Rate" 
         shall mean, with respect to any International Transaction, LIBOR plus a
         spread, as may be specified in the Confirmation with respect to any
         International Transaction or otherwise in writing.

2.  Manner of Transfer. All transfers of International Securities (i) shall be
    in suitable form for transfer and accompanied by duly executed instruments
    of transfer or assignment in blank (where required for transfer) and such
    other documentation as the transferee may reasonably request, or (ii) shall
    be transferred through the book-entry system of Euroclear or CEDEL, or
    (iii) shall be transferred through any other agreed securities clearing
    system or (iv) shall be transferred by any other method mutually acceptable
    to Seller and Buyer.

3.  Contractual Currency.

    (a)  Unless otherwise mutually agreed, all funds transferred in respect of
         the Purchase Price or the Repurchase Price in any International
         Transaction shall be in the Contractual Currency.

    (b)  Notwithstanding subparagraph (a) of this Paragraph 3, the payee of any
         payment may, at its option, accept tender thereof in any other
         currency; provided, however, that, to the extent permitted by
         applicable law, the obligation of the payor to make such payment will
         be discharge only to the extent of the amount of the Contractual
         Currency that such payee may, consistent with normal banking
         procedures, purchase with such other currency (after deduction of any
         premium and costs of exchange) for delivery within the customary
         delivery period for spot transactions in respect of the relevant
         currency.

    (c)  If for any reason the amount in the Contractual Currency so received,
         including amounts received after conversion of any recovery under any
         judgment or order expressed in a currency other than the Contractual
         Currency, falls short of the amount in the Contractual Currency due in
         respect of the Agreement, the party required to make the payment shall
         (unless an Event of Default has occurred and such party is the
         nondefaulting party) as a separate and independent obligation (which
         shall not merge with any judgment or any payment or any partial payment
         or enforcement of payment) and to the extent permitted by applicable
         law, immediately pay such additional amount in the Contractual Currency
         as may be necessary to compensate for the shortfall.

    (d)  If for any reason the amount of the Contractual Currency received by
         one party hereto exceeds the amount in the Contractual Currency due
         such party in respect of the Agreement, then (unless an Event of
         Default has occurred and such party is the nondefaulting party) the
         party receiving the payment shall refund promptly the amount of such
         excess.

4.  Notices. Any and all notices, statements, demands or other communications
    with respect to International Transactions shall be given in accordance
    with Paragraph 13 of the Agreement and shall be in the English language.

5.  Taxes.

    (a)  Transfer taxes, stamp taxes and all similar costs with respect to the
         transfer of Securities shall be paid by Seller.

    (b)    (i)   Unless otherwise agreed, all money payable by on party
                 (the "Payor") to the other (the "Payee") in respect of any
                 International Transaction shall be paid free and clear of, and
                 without withholding or deduction for, any taxes or duties of
                 whatsoever nature imposed, levied, collected, withheld or
                 assessed by any authority having power to tax (a "Tax"), unless
                 the withholding or deduction of such Tax is required by law. In
                 that even, unless otherwise agreed, Payor shall pay such
                 additional amounts as will result in the net amounts receivable
                 by Payee (after taking account of such withholding or
                 deduction) being equal to such amounts as would have been
                 received by Payee had no such Tax been required to be withheld
                 or deducted; provided that for purposes of Paragraphs 5 and 6
                 the term "Tax" shall not include any Tax that would not have
                 been imposed but for the existence of any present or former
                 connection between Payee and the jurisdiction imposing such Tax
                 other than the mere receipt of payment from Payor or the
                 performance of Payee's obligations under an International
                 Transaction. The parties acknowledge and agree, for the
                 avoidance of doubt, that the amount of Income required to be
                 transferred, credited or applied by Buyer for the benefit of
                 Seller under Paragraph 5 of the Agreement shall be determined
                 without taking into account ant Tax required to be withheld or
                 deducted from such Income, unless otherwise agreed.


<PAGE>   17

          (ii)   In the case of any Tax required to be withheld or deducted from
                 any money payable to a party hereto acting as Payee by the
                 other party hereto acting as Payor, Payee agrees to deliver to
                 Payor (or, if applicable, to the authority imposing the Tax)
                 any certificate or document reasonably requested by Payor that
                 would entitle Payee to an exemption from, or reduction in the
                 rate of, withholding or deduction of Tax from money payable by
                 Payor to Payee.

         (iii)   Each party hereto agrees to notify the other party of any 
                 circumstance known or reasonably known to it (other than a
                 Change of Tax Law, as defined in Paragraph 6 hereof) that
                 causes a certificate or document provided by it pursuant to
                 subparagraph (b)(ii) of this Paragraph to fail to be true.

          (iv)   Notwithstanding subparagraph (b)(i) of this Paragraph, no 
                 additional amounts shall be payable by Payor to Payee in
                 respect of an International Transaction to the extent that such
                 additional amounts are payable as a result of a failure by
                 Payee to comply with its obligations under subparagraph (b)(ii)
                 or (b)(iii) of this Paragraph with respect to such
                 International Transaction.

6.  Tax Event.

    (a)  This Paragraph 6 shall apply if either party notifies the other, with
         respect to a Tax required to be collected by withholding or deduction
         that -

           (i)   any action taken by a taxing authority or brought in a court of
                 competent jurisdiction after the date of an International
                 Transaction is entered into, regardless of whether such action
                 is taken or brought with respect to a party to the Agreement;
                 or

          (ii)   a change in the fiscal or regulatory regime after the date of 
                 International Transaction is entered into, (each, a "Change of
                 Tax Law") has or will, in the notifying party's reasonable
                 opinion, have a materiel adverse effect on such party in the
                 context of an International Transaction.

    (b)  If so requested by the other party, the notifying party will furnish
         the other party with an opinion of a suitably qualified adviser that an
         event referred to in subparagraph (a)(i) or (a)(ii) of this Paragraph 6
         has occurred and affects the notifying party.

    (c)  Where this Paragraph 6 applies, the party giving the notice referred to
         in subparagraph (a) above may, subject to subparagraph (d) below, 
         terminate the International Transaction effective from a date specified
         in the notice, not being earlier (unless so agreed by the other party)
         than 30 days after the date of such notice, by nominating such date as
         the Repurchase Date.

    (d)  If the party receiving the notice referred to in subparagraph (a) of
         this Paragraph 6 so elects, it may override such notice by giving a
         counter-notice to the other party. If a counter-notice is given, the
         party which gives such counter-notice will be deemed to have agreed to
         indemnify the other party against the adverse effect referred to in
         subparagraph (a) of this Paragraph 6 so far as it relates to the
         relevant International Transaction and the original Repurchase Date
         will continue to apply.

    (e)  Where an International Transaction is terminated as described in this
         Paragraph 6, the party which has given the notice to terminate shall
         indemnify the other party against any reasonable legal and other
         professional expenses incurred by the other party by reason of the
         termination, but the other party may not claim any sum constituting
         consequential loss or damage in respect of a termination in accordance
         with this Paragraph 6.

    (f)  This Paragraph 6 is without prejudice to Paragraph 5 of this Annex III;
         but an obligation to pay additional amounts pursuant to Paragraph 5 of
         this Annex III may, where appropriate, be a circumstance which causes
         this Paragraph 6 to apply.

7.  Margin. In the calculation of "Margin Deficit" and "Margin Excess" pursuant
    to Paragraph 4 of the Agreement, all sums not denominated in the Base
    Currency shall be deemed to be converted into the Base Currency at the Spot
    Rate on the date of such calculation.

8.  Events of Default.

    (a)  In addition to the Events of Default set forth in Paragraph 11 of the 
         Agreement, it shall be an additional "Event of Default" if either party
         fails, after on business day's notice, to perform any covenant or
         obligation required to 


<PAGE>   18


         be performed by it under this Annex III, including, without limitation,
         the payment of taxes or additional amounts as required by Paragraph 5
         of this Annex III.

    (b)  In addition to the other rights of a nondefaulting party under 
         Paragraph 11 of the Agreement, following an Event of Default, the
         nondefaulting party may, at any time at its option, effect the
         conversion of any currency into a different currency of its choice at
         the Spot Rate on the date of the exercise of such option and offset
         obligations of the defaulting party denominated in different currencies
         against each other.

<PAGE>   19


                                 SCHEDULE III.A

           INTERNATIONAL TRANSACTIONS RELATING TO [RELEVANT COUNTRY]

This Schedule III.A forms a part of Annex III to the Master Repurchase
Agreement dated as of __________________, 19____ (the "Agreement" between
____________________________ and __________________________________.
Capitalized terms used but not defined in this Schedule III.A shall have the
meaning ascribed to them in Annex III.




               [Insert provisions applicable to relevant country]













<PAGE>   20
                                    ANNEX IV

                             PARTY ACTING AS AGENT


This Annex IV forms a part of the Master Repurchase Agreement dated as of JULY
1, 1998 (the "Agreement") between PRUDENTIAL-BACHE INTERNATIONAL, LTD. and
AMRESCO CAPITAL TRUST, AMREIT CMBS I, INC., AMREIT RMBS I, INC. and AMREIT II,
INC. This Annex IV sets forth the terms and conditions governing all
transactions in which a party selling securities or buying securities, as the
case may be )"Agent"), in a Transaction is acting as agent for one or more
third parties (each, a "Principal"). Capitalized terms used but not defined in
this Annex IV shall have the meanings ascribed to them in the Agreement.

1.  Additional Representations. In addition to the representations set forth in
    Paragraph 10 of the Agreement, Agent hereby makes the following
    representations, which shall continue during the term of any Transaction:
    Principal has duly authorized Agent to execute and deliver the Agreement on
    its behalf, has the power to so authorize Agent and to enter into the
    Transactions contemplated by the Agreement and to perform the obligations of
    Seller or Buyer, as the case may be, under such Transactions, and has taken
    all necessary action to authorize such execution and delivery by Agent and
    such performance by it.

2.  Identification of Principals. Agent agrees (a) to provide the other party, 
    prior to the date on which the parties agree to enter into any transaction
    under the Agreement, with a written list of Principals for which it intends
    to act as Agent (which list may be amended in writing from time to time with
    the consent of the other party), and (b) to provide the other party, before
    the close of business on the next business day after orally agreeing to
    enter into a Transaction, with notice of the specific Principal or
    Principals for whom it is acting in connection with such Transaction. If (i)
    Agent fails to identify such Principal or Principals prior to the close of
    business on such next business day or (ii) the other party shall determine
    in its sole discretion that any Principal or Principals identified by Agent
    are not acceptable to it, the other party may reject and rescind any
    Transaction with such Principal or Principals, return to Agent any Purchased
    Securities or portion of the Purchase Price, as the case may be, previously
    transferred to the other party and refuse any further performance under such
    Transaction, and Agent shall immediately return to the other party any
    portion of the Purchase Price or Purchased Securities, as the case may be,
    previously transferred to Agent in connection with such Transaction;
    provided, however, that (A) the other party shall promptly (and in any event
    within one business day) notify Agent of its determination to reject and
    rescind such Transaction and (B) to the extent that any performance was
    rendered by any party under any Transaction rejected by the other party,
    such party shall remain entitled to any Price Differential or other amounts
    that would have been payable to it with respect to such performance if such
    Transaction had not been rejected. The other party acknowledges that Agent
    shall not have any obligation to provide it with confidential information
    regarding the financial status of its Principals; Agent agrees, however,
    that it will assist the other party in obtaining from Agent's Principals
    such information regarding the financial status of such Principals as the
    other party may reasonably request.

3.  Limitation of Agent's Liability. The parties expressly acknowledge that if
    the representations of Agent under the Agreement, including this Annex IV,
    are true and correct in all material respects during the term of any
    Transaction and Agent otherwise complies with the provisions of this Annex
    IV, then (a) Agent's obligations under the Agreement shall not include a
    guarantee of performance by its Principal or Principals and (b) the other
    party's remedies shall not include a right of set off in respect of rights
    or obligations, if any, of Agent arising in other transaction in which Agent
    is acting as principal.

4.  Multiple Principals.

    (a) In the event that Agent proposes to act for more than one Principal 
    hereunder, Agent and the other party shall elect whether (i) to treat
    Transactions under the Agreement as transactions entered into on behalf of
    separate Principals or (ii) to aggregate such Transactions as if they were
    transactions by a single Principal. Failure to make such an election in
    writing shall be deemed an election to treat Transactions under the
    Agreement as transactions on behalf of separate Principals.

    (b) In the event that Agent and the other party elect (or are deemed to
    elect) to treat Transactions under the Agreement as transaction on behalf of
    separate Principals, the parties agree that (i) Agent will provide the other
    party, together with the notice described in Paragraph 2(b) of this Annex
    IV, notice specifying the portion of each Transaction allocable to the
    account of each of the Principals for which it is acting (to the extent that
    any such Transaction is allocable to the account of more than one
    Principal); (ii) the portion of any individual Transaction allocable to each
    Principal shall be deemed a separate Transaction under the Agreement; (iii)
    the 
        
<PAGE>   21
    margin maintenance obligations of Buyer and Seller under Paragraph 4 of the
    Agreement shall be determined on a Transaction-by-Transaction basis (unless
    the parties agree to determine such obligations on a Principal-by-Principal
    basis); and (iv) Buyer's and Seller's remedies under the Agreement had
    entered into a separate Agreement with the other party on behalf of each of
    its Principals.

    (c) In the event that Agent and the other party elect to treat Transactions
    under the Agreement as if they were transactions by a single Principal, the
    parties agree that (i) Agent's notice under Paragraph 2(b) of this Annex IV
    need only identify the names of its Principals but not the portion of each
    Transaction allocable to each Principal's account; (ii) the margin
    maintenance obligations of Buyer and Seller under Paragraph 4 of the
    Agreement shall, subject to any greater requirement imposed by applicable
    law, be determined on an aggregate basis for all Transactions entered into
    by Agent on behalf of any Principal, and (iii) buyer's and Seller's remedies
    upon the occurrence of an Event of Default shall be determined as if all
    Principals were a single Seller or Buyer, as the case may be.

    (d) Notwithstanding any other provision of the Agreement (including, without
    limitation, this Annex IV), the parties agree that any Transactions by Agent
    on behalf of an employee benefit plan under ERISA shall be treated as
    Transactions on behalf of separate Principals in accordance with Paragraph
    4(b) of this Annex IV (and all margin maintenance obligations of the parties
    shall be determined on a Transaction-by-Transaction basis).

5.  Interpretation of Terms. All references to "Seller" or "Buyer", as the case
    may be, in the Agreement shall, subject to the provisions of this Annex IV
    (including, among other provisions, the limitations on Agent's liability in
    Paragraph 3 of this Annex IV), be construed to reflect that (i) each
    Principal shall have, in connection with any Transaction or Transactions
    entered into by Agent on its behalf, the entering into such Transaction or
    Transactions with the other party under the Agreement, and (ii) Agent's
    Principal or Principals have designated Agent as their sole agent for
    performance of Seller's obligations to Buyer or buyer's obligations to
    Seller, as the case may be, and for receipt of performance by Buyer of its
    obligations to Seller or Seller of its obligations to Buyer, as the case may
    be, in connection with any Transaction or Transactions under the Agreement
    (including, among other things, as Agent for each Principal in connection
    with transfers of Securities, cash or other property and as agent for giving
    and receiving all notices under the Agreement). Both Agent and its Principal
    or Principals shall be deemed "parties" to the Agreement and all references
    to a "party" or "either party" in the Agreement shall be deemed revised
    accordingly (and any Act of Insolvency with respect to Agent or any other
    Event of Default by Agent under Paragraph 11 of the Agreement shall be
    deemed an Event of Default by Seller or Buyer, as the case may be).
<PAGE>   22
                                    ANNEX V

                        MARGIN FOR FORWARD TRANSACTIONS


This Annex V forms a part of the Master Repurchase Agreement dated as of JULY 1,
1998 (the "Agreement") between PRUDENTIAL-BACHE INTERNATIONAL, LTD.  CORPORATION
and AMRESCO CAPITAL TRUST, AMREIT CMBS I, INC., AMREIT RMBS I, INC. and AMREIT
II, INC. Capitalized terms used but not defined in this Annex V shall have the
meanings ascribed to them in the Agreement.

1.   Definitions. For purposed of the Agreement and this Annex V, the following
     terms shall have the following meanings:

     "Forward Exposure", the amount of loss a party would incur upon canceling a
     Forward Transaction and entering into a replacement transaction, determined
     in accordance with market practice or as otherwise agreed by the parties;

     "Forward Transaction", any Transaction agreed to by the parties as to which
     the Purchase Date has not yet occurred;

     "Net Forward Exposure", the aggregate amount of a party's Forward Exposure
     to the other party under all Forward Transaction hereunder reduced by the
     aggregate amount of any Forward Exposure of the other party to such party
     under all Forward Transactions hereunder;

     "Net Unsecured Forward Exposure", a party's Net Forward Exposure reduced by
     the Market Value of any Forward Collateral transferred to such party (and
     not returned) pursuant to Paragraph 2 of this Annex V.

2.   Margin Maintenance.

(a)  If at any time a party (the "In-the-Money Party") shall have a Net 
     Unsecured Forward Exposure to the other party (the "Out-of-the-Money
     Party") under one or more Forward Transactions, the In-the-Money Party may
     by notice to the Out-of-the- Money Party Securities require the
     Out-of-the-Money Party to transfer to the In-the- Money Party Securities or
     cash reasonably acceptable to the In-the-Money Party (together with any in
     come thereon and proceeds thereof, "Forward Collateral") having a Market
     Value sufficient to eliminate such Net Unsecured Forward Exposure. the
     Out-of-the-Money Party may by notice to the In-the-Money Party require the
     In-the-Money Party to transfer to the Out-of-the-Money Party Forward
     Collateral having a Market Value that exceeds the In-the-Money Party's Net
     Forward Exposure ("Excess Forward Collateral Amount"). The rights of the
     parties under this subparagraph shall be in addition to their rights under
     subparagraphs (a) and (b) of Paragraph 4 and any other provisions of the
     Agreement.

(b)  The parties may agree, with respect to any or all Forward Transactions
     hereunder, that the respective rights of the parties under subparagraph (a)
     of this Paragraph may be exercised only where a Net Unsecured Forward
     exposure or Excess Forward Collateral Amount, as the case may be, exceeds a
     specified dollar amount or other specified threshold for such Forward
     transactions (which amount or threshold shall be agreed to by the parties
     prior to entering into any such Forward Transactions).

(c)  The parties may agree, with respect to any or all Forward Transaction
     hereunder, that the respective rights of the parties under subparagraph (a)
     of this Paragraph to require the elimination of a Net Unsecured Forward
     Exposure or Excess Forward collateral Amount, as the case may be, may be
     exercised whenever such a Net Unsecured Forward Exposure or Excess Forward
     Collateral Amount exists with respect to any single Forward Transaction
     hereunder (calculated without regard to any other Forward Transaction
     outstanding hereunder).

(d)  The parties may agree, with respect to any or all Forward Transaction
     hereunder, that (i) one party shall transfer to the other party Forward
     Collateral having a Market Value equal to a specified dollar amount or
     other specified threshold no later than the Margin Notice Deadline on the
     day such Forward Transaction is entered into by the parties or (ii) one
     party shall not be required to make any transfer, the Market Value of the
     Forward Collateral held by such party would be less than a specified dollar
     amount or other specified threshold (which amount or threshold shall be
     agreed to by the parties prior to entering into any such Forward
     Transactions).

(e)  If any notice is given by a party to the other under subparagraph (a) of 
     this Paragraph at or before the Margin Notice Deadline on any business day,
     the party receiving such notice shall transfer Forward Collateral as 

<PAGE>   23


     provided in such subparagraph no later than the close of business in the
     relevant market on such business day. If any such notice is given after the
     Margin Notice Deadline, the party receiving such notice shall transfer such
     Forward Collateral no later than the close of business in the relevant
     market on the next business day.

(f)  Upon the occurrence of the Purchase Date for any Forward Transaction and 
     the performance by the parties of their respective obligations to transfer
     cash and Securities on such date, any Forward Collateral in respect of such
     Forward Transaction, together with any Income thereon and proceeds thereof,
     shall be transferred by the party holding such Forward Collateral to the
     other party; provided, however, that neither party shall be required to
     transfer such Forward Collateral to the other if such transfer would result
     in the creation of a Net Unsecured Forward Exposure of the transferor.

(g)  The Pledgor (as defined below) of Forward Collateral may, subject to
     agreement with and acceptance by the Pledgee (as defined below) thereof,
     substitute other Securities reasonably acceptable to the Pledgee for any
     Securities Forward Collateral. Such substitution shall be made by transfer
     to the Pledgee of such other Securities and transfer to the Pledgor of such
     Securities Forward Collateral. After substitution, the substituted
     Securities shall constitute Forward Collateral.

3.   Security Interest.

(a)  In addition to the rights granted to the parties under Paragraph 6 of the
     Agreement, each party ("Pledgor") hereby pledges to the other party
     ("Pledgee") as security for the performance of its obligations hereunder,
     and grants Pledgee a security interest in and right of setoff against, any
     Forward Collateral and any other cash, Securities or property, and all
     proceeds of any of the foregoing, transferred by or on behalf of Pledgor or
     due from Pledgee to Pledgor in connection with the Agreement and the
     Forward Transactions hereunder.

(b)  Unless otherwise agreed by the parties, a party to whom Forward
     Collateral has been transferred shall have the right to engage in
     repurchase transaction with Forward collateral or otherwise sell, transfer,
     pledge or hypothecate Forward Collateral, including in respect of loans or
     other extensions of credit to such party that may be in amounts greater
     than the forward Collateral such party is entitled to as security for
     obligations hereunder, and that may extend for periods of time longer that
     the periods during which such party is entitled to Forward Collateral as
     security for obligations hereunder, provided, however, that no such
     transaction shall relieve such party of its obligations to transfer Forward
     Collateral pursuant to Paragraph 2 or 4 of this Annex V or Paragraph 11 of
     the Agreement.

4.   Events of Default.

(a)  In addition to the Events of Default set forth in Paragraph 11 of the
     Agreement, it shall be an additional "Event of Default" if either party
     fails, after one business day's notice, to perform any covenant or
     obligation required to be performed by it under Paragraph 2 or any other
     provision of this Annex.

(b)  In addition to the other rights of a nondefaulting party under
     Paragraphs 11 and 12 of the Agreement, if the nondefaulting party exercised
     or is deemed to have exercised the option referred to in Paragraph 11(a) of
     the Agreement:

     (i)  The nondefaulting party, without prior notice to the defaulting party,
          may (A) immediately sell, in a recognized market (or otherwise in a
          commercially reasonable manner) at such price or prices as the
          nondefaulting party may reasonably deem satisfactory, any or all price
          or prices as the nondefaulting party may reasonably deem satisfactory,
          any or all Forward Collateral subject to any or all Forward
          Transactions hereunder and apply the proceeds thereof to any amounts
          owing by the defaulting party hereunder or (B) in its sole discretion
          elect, in lieu of selling all or a portion of such Forward Collateral
          in an amount equal to the price therefor on such date, obtained from a
          generally recognized source or the most recent closing bid quotation
          from such source, against any amounts owing by the defaulting party
          hereunder.

<PAGE>   24


    (ii)  Any Forward Collateral held by the defaulting party, together with any
          Income thereon and proceeds thereof, shall be immediately transferred
          by the defaulting party to the nondefaulting party. The nondefaulting
          party may, as its option (which option shall be deemed to have been
          exercised immediately upon the occurrence of an Act of Insolvency),
          and without prior notice to the defaulting party, (i) immediately
          purchase, in a recognized market (or otherwise in a commercially
          reasonable manner) at such price or prices as the nondefaulting party
          may reasonably deem satisfactory, securities ("Replacement
          Securities") of the same party to the nondefaulting party as required
          hereunder or (ii) in its sole discretion elect, in lieu of purchasing
          Replacement Securities, to be deemed to have purchased Replacement
          Securities at the price therefor on such date, obtained from a
          generally recognized source or the most recent closing offer quotation
          from such a source, whereupon the defaulting party shall be liable for
          the price of such Replacement Securities together with the amount of
          any cash Forward Collateral not delivered by the defaulting party to
          the nondefaulting party as required hereunder.

Unless otherwise provided in Annex I, the parties acknowledge and agree that
(1) the Forward Collateral subject to any Forward transaction hereunder are
instruments traded in a recognized market, (2) in the absence of a generally
recognized source for prices or bid quotations for any Forward Collateral, the
non-defaulting party may establish the source therefor in its sole discretion
and (3) all prices and bids shall be determined together with accrued Income
(except to the extent contrary to market practice with respect to the relevant
Forward Collateral).

5.   No Waivers, Etc. Without limitation of the provisions of Paragraph 17 of 
     the Agreement, the failure to give a notice pursuant to subparagraph (a),
     (b), (c) or (d) of Paragraph 2 of this Annex V will not constitute a waiver
     of any right to do so at a later date.





<PAGE>   1


                              AMRESCO CAPITAL TRUST

                 EXHIBIT 11 - COMPUTATION OF PER SHARE EARNINGS
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)


<TABLE>
<CAPTION>
                                                                                  Period from
                                                                                  February 2, 
                                                             Three Months             1998
                                                                Ended                through      
                                                             September 30,        September 30,   
                                                                 1998                 1998        
                                                            ---------------     ---------------
<S>                                                         <C>                 <C>            
Basic:
    Net income available to common shareholders             $         1,272     $         2,029
                                                            ===============     ===============

    Weighted average common shares outstanding                       10,000               5,892
                                                            ===============     ===============

    Basic earnings per common share                         $          0.12     $          0.34
                                                            ===============     ===============

Diluted:
    Net income available to common shareholders             $         1,272     $         2,029
                                                            ===============     ===============

    Weighted average common shares outstanding                       10,000               5,892
    Effect of dilutive securities:
      Restricted shares                                                   6                   4
      Net effect of assumed exercise of stock options                    --                  --
                                                            ---------------     ---------------
    Adjusted weighted average common shares outstanding              10,006               5,896
                                                            ===============     ===============

    Diluted earnings per common share                       $          0.12     $          0.34
                                                            ===============     ===============
</TABLE>





<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JUL-01-1998
<PERIOD-END>                               SEP-30-1998
<CASH>                                           3,885
<SECURITIES>                                    30,685
<RECEIVABLES>                                    1,662
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                          19,830
<DEPRECIATION>                                      24
<TOTAL-ASSETS>                                 150,879
<CURRENT-LIABILITIES>                            1,396
<BONDS>                                              0
                                0
                                          0
<COMMON>                                           100
<OTHER-SE>                                     136,629
<TOTAL-LIABILITY-AND-EQUITY>                   150,879
<SALES>                                              0
<TOTAL-REVENUES>                                 2,992
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                 1,218
<LOSS-PROVISION>                                   501
<INTEREST-EXPENSE>                                   1
<INCOME-PRETAX>                                  1,272
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                              1,272
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,272
<EPS-PRIMARY>                                     0.12
<EPS-DILUTED>                                     0.12
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission